Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.25% first-year return on $292k initial cash invested.
-21.25%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$5,335
Rent
-$5,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,335
Total Expenses
$10,501
Mortgage P&I
116%
$6,199
Property Taxes
24%
$1,296
Home Insurance
8%
$446
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Downtown Livermore Family Home | $2,798 | $126 | 4 | 2.5 | 1.87 mi |
Downtown Darling | $6,661 | $300 | 4 | 2 | 0.96 mi |
3BR Home w/ Backyard + Community Pool | $3,508 | $158 | 3 | 2 | 1.83 mi |
Elegant Downtown House 500M Wifi | $6,195 | $279 | 4 | 2 | 2.17 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