Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.97% first-year return on $417k initial cash invested.
-26.97%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$5,017
Rent
-$9,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$374k
Closing costs
1%
$18,696
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,017
Total Expenses
$14,379
Mortgage P&I
187%
$9,380
Property Taxes
38%
$1,927
Home Insurance
13%
$663
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fremont Cozy 4Bedroom House | $5,336 | $258 | 4 | 2 | 2.06 mi |
Mid-Century Charm (Entire House) | $4,116 | $199 | 3 | 2 | 1.4 mi |
Walk 2 downtown & Lake, 4 bedrm Large Home 37286 | $7,198 | $348 | 4 | 2 | 1.82 mi |
4BR Home Near Tesla • Bright, Spacious & Clean | $4,757 | $230 | 4 | 2 | 2 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