Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $226k initial cash invested.
-19.48%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$4,320
Rent
-$3,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$192k
Closing costs
1%
$9,601
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,320
Total Expenses
$7,982
Mortgage P&I
111%
$4,782
Property Taxes
18%
$780
Home Insurance
8%
$346
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grande Majano: 4 Bed Luxury Home | $5,788 | $268 | 4 | 2.5 | 3.14 mi |
4 Mi to The Streets of Brentwood: Home w/ Fire Pit | $4,298 | $199 | 3 | 2.5 | 1.22 mi |
Casa Tranquila - Antioch | $5,291 | $245 | 3 | 2.5 | 2.1 mi |
4BR/3BA Detached Villa, Private Yard. 30D Promo. | $3,736 | $173 | 4 | 3 | 2.4 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