Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $435k initial cash invested.
-24.25%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$6,892
Rent
-$8,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1959k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$392k
Closing costs
1%
$19,594
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,892
Total Expenses
$15,691
Mortgage P&I
140%
$9,650
Property Taxes
29%
$2,032
Home Insurance
10%
$700
HOA
0%
$0
Property Management
15%
$1,034
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,723
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fremont 4BD/2BA Gem w/ Big Yard | $7,317 | $297 | 4 | 2 | 0.62 mi |
@ Marbella Lane - 4BR Home Away From Home | Ldry | $7,441 | $302 | 4 | 2 | 1.48 mi |
Stay&Play@SiliconValley: pool/pingpong+gym+arcade | $9,214 | $374 | 4 | 2.5 | 1.38 mi |
King Bed | Private Yard | Wi-Fi | Garage | $8,968 | $364 | 4 | 2.5 | 1.81 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