Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.76% first-year return on $357k initial cash invested.
-17.76%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$6,345
Rent
-$5,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,345
Total Expenses
$11,637
Mortgage P&I
123%
$7,821
Property Taxes
3%
$214
Home Insurance
9%
$556
HOA
0%
$0
Property Management
15%
$952
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,586
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
VB Haus 3BR | 3 Baths | KingBed | Kid-Friendly | $4,639 | $250 | 3 | 3 | 2.04 mi |
Spacious 4BR/3BA Home | Prime Location | 2 Masters | $8,368 | $451 | 4 | 3 | 0.95 mi |
The Bunkhouse, Harwood Farms, Los Gatos, California 4br, 3ba | $10,669 | $575 | 4 | 3 | 1.98 mi |
Family Home in Walkable Area Near Silicon Valley! | $5,455 | $294 | 3 | 3 | 1.09 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