Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $94,350 initial cash invested.
-4.07%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$3,313
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,313
Total Expenses
$3,633
Mortgage P&I
50%
$1,672
Property Taxes
6%
$185
Home Insurance
4%
$117
HOA
2%
$68
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 4 bedroom house with amazing views | $6,010 | $304 | 4 | 2.5 | 0.73 mi |
The Cozy Escape (PS5,netflix) | $2,926 | $148 | 3 | 2 | 0.63 mi |
Cozy Stylish 3BR Retreat | Prime Location Stay | $3,499 | $177 | 3 | 2 | 0.2 mi |
Contemporary home near Intel | $1,918 | $97 | 3 | 2 | 0.56 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