Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.96% first-year return on $1005k initial cash invested.
-26.96%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$5,444
Rent
-$22,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1005k
Downpayment
20%
$940k
Closing costs
1%
$47,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$28,021
Mortgage P&I
432%
$23,526
Property Taxes
4%
$236
Home Insurance
30%
$1,645
HOA
0%
$0
Property Management
15%
$817
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,361
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy apartment in the heart of Mountain View | $2,317 | $119 | 2 | 1 | 0.6 mi |
Blueground | Mountain View, yard, nr retail | $5,334 | $274 | 4 | 2 | 0.34 mi |
Blueground | Mtn View, pool & w/d, near tech | $4,185 | $215 | 2 | 2 | 0.58 mi |
Blueground | Mountain View, gym, roof & w/d | $3,582 | $184 | 2 | 2 | 0.58 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