Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $208k initial cash invested.
-17.48%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$4,948
Rent
-$3,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,948
Total Expenses
$7,982
Mortgage P&I
88%
$4,377
Property Taxes
17%
$837
Home Insurance
6%
$317
HOA
2%
$76
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
•NEW• Spacious Home 6 beds/ 2 bath + Steam Shower! | $6,686 | $314 | 3 | 2 | 0.3 mi |
Charming East Bay 3BR Haven | Modern & Convenient | $6,558 | $308 | 3 | 2 | 1.78 mi |
Centrally Located clean & bright | $4,280 | $201 | 3 | 2 | 2.04 mi |
Reserve and Relax in Concord Hills… | $3,875 | $182 | 2 | 2 | 0.79 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