Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.2% first-year return on $224k initial cash invested.
-19.2%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,623
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,623
Total Expenses
$8,203
Mortgage P&I
106%
$4,920
Property Taxes
16%
$721
Home Insurance
7%
$343
HOA
0%
$0
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nice House3/2 full baths/ Convenient Location/ Free wifi/laundry/parking/AC/Heat | $6,658 | $304 | 3 | 2 | 1.8 mi |
Brand new 2850sqft home with 3-bedrooms 3.5-baths | $6,592 | $301 | 3 | 2.5 | 2.01 mi |
NEW 3BR/2BA house SJ Silicon W/D parking | $4,928 | $225 | 3 | 2 | 1.58 mi |
remodel home free laundry/Wi-Fi/Parking | $6,548 | $299 | 3 | 2 | 1.83 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