Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $225k initial cash invested.
-22.18%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,561
Rent
-$4,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,561
Total Expenses
$8,728
Mortgage P&I
110%
$5,037
Property Taxes
25%
$1,118
Home Insurance
8%
$385
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walk to Downtown Livermore: 3-bedroom home | $5,917 | $274 | 3 | 2 | 3.29 mi |
Vin de Livermore -Stylish House - DTWN Close | $5,874 | $272 | 3 | 2 | 2.62 mi |
Brand new 3b2b house close to downtown LIvermore | $4,362 | $202 | 3 | 2 | 3.02 mi |
3BR Home w/ Backyard + Community Pool | $3,434 | $159 | 3 | 2 | 1.39 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