Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $370k initial cash invested.
-26.45%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$4,655
Rent
-$8,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$329k
Closing costs
1%
$16,472
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,655
Total Expenses
$12,809
Mortgage P&I
176%
$8,176
Property Taxes
37%
$1,727
Home Insurance
13%
$595
HOA
2%
$77
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Castro Valley Home 4 br 2.5 ba | $5,706 | $268 | 4 | 2.5 | 2.07 mi |
Unique Castro Valley House 30 Mi to San Fran! | $6,089 | $286 | 4 | 2 | 0.66 mi |
Spacious 4-Bedroom Home + Easy Commute | $5,451 | $256 | 4 | 3 | 1.86 mi |
Relaxation | $8,517 | $400 | 5 | 3 | 1.88 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