Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $349k initial cash invested.
-22.92%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$6,226
Rent
-$6,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$309k
Closing costs
1%
$15,462
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,226
Total Expenses
$12,886
Mortgage P&I
124%
$7,740
Property Taxes
24%
$1,482
Home Insurance
9%
$551
HOA
2%
$125
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,556
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious home | $7,878 | $350 | 4 | 3 | 1.81 mi |
Large home|Sleeps many 4B/2B | $9,746 | $433 | 4 | 2 | 2.19 mi |
*Designer East Bay Remodel Home* | $7,743 | $344 | 4 | 2.5 | 1.5 mi |
*Concord Delightful Duplex | $8,486 | $377 | 4 | 2 | 1.72 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