Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $837k initial cash invested.
-26.23%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$5,577
Rent
-$18,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$837k
Downpayment
20%
$780k
Closing costs
1%
$38,980
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,577
Total Expenses
$23,860
Mortgage P&I
351%
$19,557
Property Taxes
5%
$262
Home Insurance
24%
$1,364
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
.2BR/2BA Spacious Downtown Mountain View | $4,401 | $159 | 3 | 2 | 1.28 mi |
European style executive home in Silicon valley. | $6,643 | $240 | 3 | 3 | 1.82 mi |
.3BR/2BA Spacious Downtown Families Kids Fun | $6,560 | $237 | 3 | 2 | 1.29 mi |
Newly-renovated MV 3/2 Home: Central AC, 2C garage | $5,757 | $208 | 3 | 2 | 1.3 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