Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $180k initial cash invested.
-21.69%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$2,926
Rent
-$3,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,926
Total Expenses
$6,173
Mortgage P&I
128%
$3,735
Property Taxes
26%
$771
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grande Majano: 4 Bed Luxury Home | $5,136 | $268 | 4 | 2.5 | 3.55 mi |
4BR/3BA Detached Villa, Private Yard. 30D Promo. | $3,315 | $173 | 4 | 3 | 2.01 mi |
4 Mi to The Streets of Brentwood: Home w/ Fire Pit | $3,813 | $199 | 3 | 2.5 | 1.6 mi |
Casa Tranquila - Antioch | $4,695 | $245 | 3 | 2.5 | 3.22 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