Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $174k initial cash invested.
-18.46%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,907
Rent
-$2,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,149
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,907
Total Expenses
$5,585
Mortgage P&I
124%
$3,603
Property Taxes
11%
$325
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/3BA Detached Villa, Private Yard. 30D Promo. | $3,315 | $173 | 4 | 3 | 1.54 mi |
Grande Majano: 4 Bed Luxury Home | $5,136 | $268 | 4 | 2.5 | 3.19 mi |
4 Mi to The Streets of Brentwood: Home w/ Fire Pit | $3,813 | $199 | 3 | 2.5 | 2.13 mi |
Casa Tranquila - Antioch | $4,695 | $245 | 3 | 2.5 | 3.11 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