Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.83% first-year return on $149k initial cash invested.
-12.83%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,932
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,932
Total Expenses
$5,530
Mortgage P&I
74%
$2,916
Property Taxes
13%
$517
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright 4BR home for families & group-Kid Friendly | $7,276 | $460 | 4 | 2.5 | 0.33 mi |
4BR/2.5BA Home – Remote Work & Relaxation | $3,037 | $192 | 4 | 2.5 | 0.31 mi |
Welcome to paradise pool house | $6,026 | $381 | 3 | 3 | 0.49 mi |
Cozy Home In Antioch 3BR/ Backyard/ Parking Spaces | $3,353 | $212 | 3 | 2 | 0.13 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality