Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $125k initial cash invested.
-22.92%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,922
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,922
Total Expenses
$4,317
Mortgage P&I
138%
$2,657
Property Taxes
29%
$549
Home Insurance
10%
$189
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oakland Apartment: 8 Mi to Dtwn! | $1,858 | $94 | 2 | 1 | 0.3 mi |
The peaceful 2 bedroom | $1,542 | $78 | 2 | 1 | 0.3 mi |
Affordable Oakland Home – in Plymouth Street | $3,104 | $157 | 2 | 1 | 0.56 mi |
Cozy Sunny Garden Getaway! | $2,313 | $117 | 2 | 1 | 0.63 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