Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.94% first-year return on $423k initial cash invested.
-27.94%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$4,047
Rent
-$9,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,047
Total Expenses
$13,892
Mortgage P&I
231%
$9,353
Property Taxes
48%
$1,931
Home Insurance
16%
$665
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Large Home in heart of Silicon Valley | $4,676 | $244 | 4 | 2 | 0.35 mi |
Fremont 3BR Near Tesla, BART & Shopping | $4,101 | $214 | 3 | 2 | 0.12 mi |
Cheerful 3-Bedroom Home in Silicon Valley Bay Area | $4,292 | $224 | 3 | 2 | 0.35 mi |
Zen Serenity - Spacious Stylish Updated near Tesla | $4,005 | $209 | 3 | 2 | 0.66 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