Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.18% first-year return on $255k initial cash invested.
-18.18%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$4,524
Rent
-$3,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,524
Total Expenses
$8,388
Mortgage P&I
118%
$5,340
Property Taxes
11%
$491
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Modern 1-Story Home w/ Mountain Views | $5,733 | $401 | 4 | 2 | 1.47 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $4,089 | $286 | 3 | 2.5 | 1.16 mi |
Remodeled & Cozy Gilroy Guest House Near Downtown! | $3,488 | $244 | 3 | 2 | 3.23 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,503 | $315 | 3 | 2 | 2.9 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