Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $311k initial cash invested.
-23.04%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$5,336
Rent
-$5,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,336
Total Expenses
$11,305
Mortgage P&I
128%
$6,839
Property Taxes
27%
$1,418
Home Insurance
9%
$488
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Oakland, free parking, a/c & w/d | $7,665 | $300 | 3 | 2.5 | 0.62 mi |
Balcony View of the Bay - 2 bed 2 bath | $7,563 | $296 | 2 | 2 | 0.2 mi |
Lovely, All-inclusive, Private Home w Views | $5,417 | $212 | 3 | 2 | 0.64 mi |
Blueground | Oakland, AC, balcony, nr park | $6,771 | $265 | 2 | 2 | 0.68 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