Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.43% first-year return on $97,380 initial cash invested.
-2.43%
Cash On Cash
5.49%
Cap Rate
0.97
DSCR
$3,768
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,965
Mortgage P&I
47%
$1,776
Property Taxes
7%
$249
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy South Richmond Retreat | $3,241 | $148 | 3 | 2 | 2.02 mi |
Cozy Home in Richmond | $4,752 | $217 | 3 | 2.5 | 1.64 mi |
Home in Richmond | $4,446 | $203 | 3 | 2.5 | 1.89 mi |
Recharge & Unwind in Newly Renovated Richmond Gem | $2,453 | $112 | 3 | 2.5 | 2.05 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