Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.03% first-year return on $317k initial cash invested.
-17.03%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$8,033
Rent
-$4,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,033
Total Expenses
$12,531
Mortgage P&I
84%
$6,770
Property Taxes
18%
$1,418
Home Insurance
6%
$488
HOA
0%
$0
Property Management
15%
$1,205
CapEx
4%
$321
Vacancy
0%
$0
Maintenance
4%
$321
Other
25%
$2,008
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 4BR Spacious Unit in Hayward | $3,798 | $227 | 4 | 2 | 2.12 mi |
Castro Valley Home 4 br 2.5 ba | $4,483 | $268 | 4 | 2.5 | 1.42 mi |
Spacious 4-Bedroom Home + Easy Commute | $4,283 | $256 | 4 | 3 | 2.04 mi |
Trailside Home, Panoramic Views | $10,305 | $616 | 4 | 3 | 0.19 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