Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.52% first-year return on $248k initial cash invested.
-19.52%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,426
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$220k
Closing costs
1%
$10,975
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,426
Total Expenses
$9,467
Mortgage P&I
102%
$5,531
Property Taxes
18%
$991
Home Insurance
6%
$341
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great Location-Large Sunny Indoor/Outdoor Living | $4,095 | $204 | 3 | 2 | 0.32 mi |
Berkeley 3BR Retreat | Walk to Transit to SF | $5,621 | $280 | 3 | 2 | 0.46 mi |
3B2B spacious house close to Cal/ SF W/D & Parking | $6,605 | $329 | 3 | 2 | 0.58 mi |
Oakland/Berkeley/SF! 3 rooms. Walk everywhere! | $6,163 | $307 | 3 | 2 | 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