Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $316k initial cash invested.
-22.52%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$5,234
Rent
-$5,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$11,165
Mortgage P&I
137%
$7,154
Property Taxes
21%
$1,116
Home Insurance
7%
$384
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Oakland, free parking, a/c & w/d | $6,023 | $300 | 3 | 2.5 | 0.69 mi |
Family-Friendly Modern Tudor w/Sweeping Views | $9,255 | $461 | 4 | 2.5 | 0.07 mi |
Balcony View of the Bay - 2 bed 2 bath | $5,942 | $296 | 2 | 2 | 0.35 mi |
A Sparkling Cottage Nestled in the Trees | $3,071 | $153 | 2 | 2 | 0.54 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