Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.19% first-year return on $250k initial cash invested.
-22.19%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$4,803
Rent
-$4,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$9,418
Mortgage P&I
116%
$5,556
Property Taxes
24%
$1,158
Home Insurance
8%
$399
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,201
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adorable 3b2b House in Fremont, CA USA | $4,731 | $202 | 3 | 2 | 0.24 mi |
Fremont Entire Coze 3brs house/Free Parking/WiFi | $5,035 | $215 | 3 | 1 | 0.31 mi |
Fremont Entire Coze 3brs house/Free Parking/AC | $4,965 | $212 | 3 | 1 | 0.35 mi |
Remodeled 2b2b Guesthouse in Fremont, CA USA | $3,771 | $161 | 2 | 2 | 0.24 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