Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $942k initial cash invested.
-27.59%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$5,188
Rent
-$21,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$942k
Downpayment
20%
$880k
Closing costs
1%
$44,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$26,844
Mortgage P&I
426%
$22,075
Property Taxes
14%
$738
Home Insurance
30%
$1,540
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,297
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly-renovated MV 3/2 Home: Central AC, 2C garage | $5,821 | $208 | 3 | 2 | 2 mi |
Stylish Home in the heart of SV | $5,569 | $199 | 3 | 1.5 | 1.87 mi |
SWEET HOME | 3 bedroom w/ fully fenced backyard | $8,143 | $291 | 3 | 2 | 2.16 mi |
Your dreamy world 3b2b with yard and garage | $8,451 | $302 | 3 | 2 | 2.19 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