Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $254k initial cash invested.
-19.62%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,607
Rent
-$4,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,607
Total Expenses
$8,767
Mortgage P&I
119%
$5,464
Property Taxes
18%
$812
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Cozy Ranch Home in a quiet neighborhood | $4,218 | $201 | 3 | 2 | 0.69 mi |
Beautiful home in heart of the Bay Area. Sleeps 5 | $3,820 | $182 | 3 | 2 | 0.11 mi |
By The Bay Retreat | $7,954 | $379 | 2 | 2 | 0.64 mi |
Comfortable 4BR Spacious Unit in Hayward | $4,764 | $227 | 4 | 2 | 0.6 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