Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.61% first-year return on $142k initial cash invested.
-15.61%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,481
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,928
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,481
Total Expenses
$5,335
Mortgage P&I
84%
$2,930
Property Taxes
15%
$529
Home Insurance
6%
$206
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to paradise pool house | $8,108 | $392 | 3 | 3 | 2.01 mi |
Casa Tranquila - Antioch | $5,067 | $245 | 3 | 2.5 | 1.71 mi |
Spacious 3BR Home, Ideal for Work & Family Stays | $4,219 | $204 | 3 | 2 | 1.4 mi |
Peaceful Retreat Getaway | $4,923 | $238 | 3 | 2 | 1.46 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