Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $507k initial cash invested.
-23.01%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,995
Rent
-$9,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$460k
Closing costs
1%
$22,980
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,995
Total Expenses
$14,709
Mortgage P&I
228%
$11,364
Property Taxes
3%
$143
Home Insurance
16%
$804
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW REMODEL MODERN/COMFORT/SECURED & CLEAN 4BR/3BA | $8,669 | $300 | 4 | 3 | 2.2 mi |
Modern Home Near Silicon Valley | $9,449 | $327 | 4 | 3 | 2.1 mi |
3 bed & 2 bath with huge yard in dwntwn Sunnyvale! | $3,265 | $113 | 3 | 2 | 0.57 mi |
Your Home in Silicon Valley | $5,259 | $182 | 3 | 2 | 0.75 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