Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.1% first-year return on $271k initial cash invested.
-23.1%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$4,360
Rent
-$5,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,037
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$9,573
Mortgage P&I
134%
$5,842
Property Taxes
28%
$1,219
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Cozy Ranch Home in a quiet neighborhood | $4,524 | $201 | 3 | 2 | 0.06 mi |
Spacious 3BR Home Near San Francisco | $6,460 | $287 | 3 | 2 | 1.66 mi |
Stunning Modern 3 BR Home | $6,595 | $293 | 3 | 2 | 1.9 mi |
Crest retreat home | $6,347 | $282 | 3 | 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