Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.72% first-year return on $549k initial cash invested.
-26.72%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$6,316
Rent
-$12,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,316
Total Expenses
$18,534
Mortgage P&I
195%
$12,308
Property Taxes
37%
$2,319
Home Insurance
14%
$875
HOA
0%
$0
Property Management
15%
$947
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,579
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Splash Pad | $19,739 | $1,014 | 4 | 3.5 | 1.43 mi |
Newly Built, Luxury Living | $9,422 | $484 | 4 | 3.5 | 1.22 mi |
Spacious 4BR/3BA Home | Prime Location | 2 Masters | $8,779 | $451 | 4 | 3 | 1.98 mi |
Family Home in Walkable Area Near Silicon Valley! | $5,723 | $294 | 3 | 3 | 0.94 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