Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.86% first-year return on $291k initial cash invested.
-24.86%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,284
Rent
-$6,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,998
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$10,313
Mortgage P&I
147%
$6,313
Property Taxes
31%
$1,322
Home Insurance
11%
$455
HOA
4%
$167
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW Elegant 3BD 2.5BA Central Dublin House | $9,870 | $338 | 3 | 2.5 | 0.12 mi |
Blueground | Dublin, pool, nr bart & groceries | $6,103 | $209 | 3 | 2 | 0.62 mi |
Cozy Condo in Dublin. | $5,490 | $188 | 2 | 2 | 0.33 mi |
Blueground | Dublin, gym, lounge & pool, nr bart | $3,913 | $134 | 2 | 2 | 0.55 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