Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $434k initial cash invested.
-21.55%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$7,371
Rent
-$7,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,371
Total Expenses
$15,156
Mortgage P&I
131%
$9,647
Property Taxes
17%
$1,288
Home Insurance
9%
$682
HOA
0%
$0
Property Management
15%
$1,106
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,843
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4BR/4BA Mountain View Near Levi’s | $10,486 | $442 | 4 | 4 | 1.51 mi |
Sunnyvale House With King Bed/AC/Fast Wi-Fi | $8,067 | $340 | 4 | 3 | 1.91 mi |
Orchard Garden House | $8,233 | $347 | 4 | 2 | 1.51 mi |
Modern spacious retreat with full amenities | $8,873 | $374 | 4 | 2 | 2.07 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