Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.04% first-year return on $191k initial cash invested.
-12.04%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$5,285
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,285
Total Expenses
$7,205
Mortgage P&I
73%
$3,849
Property Taxes
10%
$536
Home Insurance
5%
$284
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
•NEW•Modern Luxe 4BD/3BA & Gr8 amenities | $8,947 | $382 | 4 | 3 | 0.49 mi |
•NEW• 4bd/3ba Farmhouse + Steam Shower! | $9,392 | $401 | 4 | 3 | 0.63 mi |
Updated 3 bedroom Concord home | $5,082 | $217 | 3 | 2 | 0.12 mi |
Luxury Mid-Century Modern Eichler Home | $5,457 | $233 | 3 | 2 | 0.23 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