Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $612k initial cash invested.
-24.35%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,434
Rent
-$12,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$612k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,434
Total Expenses
$17,843
Mortgage P&I
255%
$13,836
Property Taxes
8%
$421
Home Insurance
18%
$979
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3BR Wood Duck Gem w/ Fenced Yard G#41420 | $5,605 | $222 | 3 | 2 | 1.6 mi |
3BR TH Near Kaiser SC, Caltrain & Costco Sunnyvale | $4,039 | $160 | 3 | 2 | 1.61 mi |
Your Home in Silicon Valley | $4,595 | $182 | 3 | 2 | 1.86 mi |
3 bed & 2 bath with huge yard in dwntwn Sunnyvale! | $2,853 | $113 | 3 | 2 | 2.16 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