Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $182k initial cash invested.
-18.51%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$4,827
Rent
-$2,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$7,632
Mortgage P&I
78%
$3,766
Property Taxes
21%
$1,019
Home Insurance
6%
$273
HOA
5%
$257
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tuttle Rose | $7,930 | $395 | 3 | 3.5 | 1.37 mi |
New! Luxe Dublin Oasis: 3BR/2BA Sleeps 9 | $5,059 | $252 | 3 | 2 | 1.62 mi |
Tranquil Dublin Bungalow 4 min from Bridgepark | $6,163 | $307 | 3 | 2 | 1.87 mi |
Charming Ranch 3BR W/ Hot Tub & Ping Pong & BBQ | $6,946 | $346 | 3 | 2 | 1.95 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