Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $360k initial cash invested.
-18.31%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$8,367
Rent
-$5,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$320k
Closing costs
1%
$16,020
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,367
Total Expenses
$13,866
Mortgage P&I
96%
$8,073
Property Taxes
16%
$1,321
Home Insurance
5%
$455
HOA
0%
$0
Property Management
15%
$1,255
CapEx
4%
$335
Vacancy
0%
$0
Maintenance
4%
$335
Other
25%
$2,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Berkeley / Elmwood - 4 bdrm house with garden | $7,198 | $408 | 4 | 3 | 1.7 mi |
Family-Friendly Modern Tudor w/Sweeping Views | $8,133 | $461 | 4 | 2.5 | 1.93 mi |
Montclair Mountain House Getaway | $10,479 | $594 | 4 | 3 | 1.06 mi |
Private hilltop 3-4 bd estate in Upper Rockridge | $10,303 | $584 | 4 | 3 | 1.31 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