Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $238k initial cash invested.
-21.53%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$4,823
Rent
-$4,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,823
Total Expenses
$9,098
Mortgage P&I
111%
$5,350
Property Taxes
22%
$1,066
Home Insurance
8%
$367
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand new 3b2b house close to downtown LIvermore | $4,055 | $202 | 3 | 2 | 1.47 mi |
Great and Spacious - Livermore Family Home | $5,922 | $295 | 3 | 2 | 1.29 mi |
Walk to Downtown Livermore: 3-bedroom home | $5,501 | $274 | 3 | 2 | 1.89 mi |
Luxurious Downtown Modern House | $6,464 | $322 | 3 | 2 | 1.09 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