Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $313k initial cash invested.
-23.53%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,797
Rent
-$6,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$275k
Closing costs
1%
$13,754
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,797
Total Expenses
$10,931
Mortgage P&I
139%
$6,677
Property Taxes
28%
$1,332
Home Insurance
10%
$490
HOA
3%
$129
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,199
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Modern 1-Story Home w/ Mountain Views | $5,611 | $401 | 4 | 2 | 0.79 mi |
7 Mi to Dtwn Gilroy: Spacious Home on 20 Acres! | $4,771 | $341 | 3 | 3 | 4.73 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,407 | $315 | 3 | 2 | 3.62 mi |
Gilroy Oasis | $8,787 | $628 | 5 | 3.5 | 3.81 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