Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.79% first-year return on $721k initial cash invested.
-26.79%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$6,441
Rent
-$16,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $22,540 expenses = $16,099 out of pocket
Investment Breakdown
|
Purchase Price
$3348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$721k
Downpayment
20%
$670k
Closing costs
1%
$33,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$22,540
Mortgage P&I
270%
$17,390
Property Taxes
14%
$886
Home Insurance
18%
$1,172
HOA
0%
$0
Property Management
15%
$966
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,610
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4BR Home in Mountain View | $10,323 | $419 | 4 | 2.5 | 2.15 mi |
European style executive home in Silicon valley. | $6,159 | $250 | 3 | 3 | 1.66 mi |
Executive Family Home, Tech Hub/Stanford, 14K+ Lot | $14,487 | $588 | 3 | 2 | 1.99 mi |
Private Los Altos Guest House – min 6 months | $5,199 | $211 | 2 | 2 | 0.62 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