Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.87% first-year return on $266k initial cash invested.
-22.87%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$4,377
Rent
-$5,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$9,439
Mortgage P&I
131%
$5,726
Property Taxes
27%
$1,199
Home Insurance
9%
$413
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Dublin, pool, nr bart & groceries | $5,340 | $209 | 3 | 2 | 1.19 mi |
Modern Spacious 3 BD/2.5 BA | King Suite | Office | $7,588 | $297 | 3 | 2.5 | 1.93 mi |
3B/1.5B Newly-Renovated House | $6,592 | $258 | 3 | 1.5 | 0.02 mi |
NEW Elegant 3BD 2.5BA Central Dublin House | $8,636 | $338 | 3 | 2.5 | 1.29 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