Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $181k initial cash invested.
-18.27%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$3,079
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$5,829
Mortgage P&I
122%
$3,761
Property Taxes
10%
$310
Home Insurance
9%
$280
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cedar's Corner in Concord | Spacious & Clean | $3,597 | $219 | 3 | 2.5 | 0.87 mi |
Cozy 3BR Country Retreat with Porch, Games | $2,940 | $179 | 3 | 2 | 1.31 mi |
Waltham @ Concord Mills | $2,546 | $155 | 3 | 2 | 1.81 mi |
Countryside Comfort Concord/ Sleeps9 + GameRoom | $3,466 | $211 | 3 | 2 | 1.51 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