Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.65% first-year return on $438k initial cash invested.
-28.65%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$3,956
Rent
-$10,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$14,402
Mortgage P&I
250%
$9,884
Property Taxes
47%
$1,851
Home Insurance
18%
$699
HOA
2%
$70
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 2B2b home/Gogle/speed WiFi | $6,581 | $281 | 3 | 3 | 0.48 mi |
Walk to Google Cloud | 10 Min to Google Main | $6,019 | $257 | 3 | 2 | 0.57 mi |
Near Tech Hubs & Downtown SV | $5,199 | $222 | 3 | 1 | 0.58 mi |
Charming Ranch House | $2,740 | $117 | 3 | 1 | 0.26 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