Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $163k initial cash invested.
-21.97%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,991
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,916
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$5,980
Mortgage P&I
113%
$3,384
Property Taxes
23%
$696
Home Insurance
9%
$271
HOA
6%
$192
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Mi to The Streets of Brentwood: Home w/ Fire Pit | $4,055 | $199 | 3 | 2.5 | 2.87 mi |
Casa Tranquila - Antioch | $4,993 | $245 | 3 | 2.5 | 3.61 mi |
Beautiful upstairs unit near shopping center | $7,275 | $357 | 3 | 2 | 3.05 mi |
Grande Majano: 4 Bed Luxury Home | $5,462 | $268 | 4 | 2.5 | 3.37 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