REI Lense

REI Lense

Unlock all features! Tap here to upgrade

22551 Ricardo Rd, Cupertino, CA 95014

5 beds • 4 baths • 3618 sqft

$4,696,900

View on Zillow
Email

This property looks like a bad Airbnb investment with a projected -29.89% first-year return on $1016k initial cash invested.

-29.89%

Cash On Cash

-0.29%

Cap Rate

-0.05

DSCR

$5,821

Rent

-$25,316

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$5,821 income − $31,137 expenses = $25,316 out of pocket

Income$5,821Out of Pocket$25,316Mortgage P&I$23,956412%Property Taxes$2,67646%Insurance$1,71129%Management$87315%CapEx$2334%Maintenance$2334%Other$1,45525%

Investment Breakdown

|

Purchase Price

$4697k

Downpayment

20.0%

Interest Rate

6.6%

Mortgage Duration

30yr.

Cash To Invest

Total

$1016k

Downpayment

20%

$939k

Closing costs

1%

$46,969

Rehab

0%

$0

Furnishing

1%

$30,000

Cashflow

Total Income

$5,821

Total Expenses

$31,137

Mortgage P&I

412%

$23,956

Property Taxes

46%

$2,676

Home Insurance

29%

$1,711

HOA

0%

$0

Property Management

15%

$873

CapEx

4%

$233

Vacancy

0%

$0

Maintenance

4%

$233

Other

25%

$1,455

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis