Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.6% first-year return on $270k initial cash invested.
-24.6%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,140
Rent
-$5,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$9,676
Mortgage P&I
146%
$6,048
Property Taxes
29%
$1,220
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Dublin, pool, nr bart & groceries | $5,467 | $209 | 3 | 2 | 1.26 mi |
Modern Spacious 3 BD/2.5 BA | King Suite | Office | $7,769 | $297 | 3 | 2.5 | 2.04 mi |
3B/1.5B Newly-Renovated House | $6,749 | $258 | 3 | 1.5 | 0.14 mi |
NEW Elegant 3BD 2.5BA Central Dublin House | $8,842 | $338 | 3 | 2.5 | 1.43 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