Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.36% first-year return on $421k initial cash invested.
-27.36%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$4,625
Rent
-$9,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1921k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$384k
Closing costs
1%
$19,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,625
Total Expenses
$14,236
Mortgage P&I
210%
$9,706
Property Taxes
37%
$1,718
Home Insurance
13%
$592
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adorable 3b2b House in Fremont, CA USA | $5,345 | $202 | 3 | 2 | 0.19 mi |
Fremont 3BR Near Tesla, BART & Shopping | $5,875 | $222 | 3 | 2 | 0.54 mi |
3BR/2BA w/ Offices | Near Tesla & 880 | Fast WiFi | $3,969 | $150 | 3 | 2 | 0.59 mi |
Blueground | Fremont, garage & balcony, nr park | $4,684 | $177 | 3 | 2.5 | 0.62 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