Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $220k initial cash invested.
-16.07%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$5,621
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$187k
Closing costs
1%
$9,352
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,621
Total Expenses
$8,572
Mortgage P&I
80%
$4,517
Property Taxes
17%
$966
Home Insurance
6%
$332
HOA
1%
$59
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,405
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Modern 4bds · Walk to Shops & BART | $5,903 | $313 | 4 | 3.5 | 1.94 mi |
Modern Oasis with Luxury Gazebo & Dream Backyard | $7,411 | $393 | 4 | 2.5 | 1.59 mi |
Newly Beautiful 4 Bedroom Townhome | $6,940 | $368 | 4 | 3.5 | 1.71 mi |
Spectacular Home in San Ramon | $5,205 | $276 | 4 | 2.5 | 1.9 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