Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.12% first-year return on $318k initial cash invested.
-22.12%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$5,966
Rent
-$5,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,966
Total Expenses
$11,821
Mortgage P&I
118%
$7,046
Property Taxes
24%
$1,421
Home Insurance
8%
$489
HOA
0%
$0
Property Management
15%
$895
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,492
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Modern 4bds · Walk to Shops & BART | $5,617 | $313 | 4 | 3.5 | 1.37 mi |
Newly Beautiful 4 Bedroom Townhome | $6,604 | $368 | 4 | 3.5 | 0.85 mi |
Modern Oasis with Luxury Gazebo & Dream Backyard | $7,053 | $393 | 4 | 2.5 | 1.3 mi |
Fantastic SF Bay Area (Dublin) 4 Bedroom/2 Bath | $5,671 | $316 | 4 | 2 | 0.87 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