Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $249k initial cash invested.
-18.85%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$5,600
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,600
Total Expenses
$9,505
Mortgage P&I
93%
$5,190
Property Taxes
20%
$1,106
Home Insurance
7%
$381
HOA
3%
$140
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,400
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue Door Retreat | $3,997 | $219 | 3 | 2 | 0.47 mi |
Beautiful Home Near Silicon Valley | $3,559 | $195 | 3 | 2 | 0.69 mi |
King Suite, 5 Queen Spacious Modern Home | $8,158 | $447 | 4 | 2 | 0.17 mi |
Beautiful House with Views | $7,866 | $431 | 5 | 3.5 | 0.51 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