Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.85% first-year return on $491k initial cash invested.
-27.85%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$5,397
Rent
-$11,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,397
Total Expenses
$16,789
Mortgage P&I
217%
$11,708
Property Taxes
34%
$1,826
Home Insurance
12%
$664
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Silicon Valley Oasis | 3BR Modern Style w/ AC | $7,907 | $388 | 3 | 2 | 0.06 mi |
Modern Luxe Residence 3B/2B Corporate Stay | $6,440 | $316 | 3 | 2 | 0.48 mi |
236- Quiet 3B2B Single House near SFO/Mall/FW/Food | $4,585 | $225 | 3 | 2 | 0.17 mi |
The Best of the Peninsula | $5,808 | $285 | 3 | 1.5 | 0.12 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