Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $379k initial cash invested.
-25.3%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$6,630
Rent
-$7,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,189
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,630
Total Expenses
$14,620
Mortgage P&I
128%
$8,466
Property Taxes
30%
$2,018
Home Insurance
9%
$604
HOA
5%
$350
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,658
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Evergreen house | $7,602 | $352 | 3 | 3 | 1.38 mi |
Silicon Valley Stay |Private Hot Tub| Free Parking | $9,265 | $429 | 4 | 3 | 1.71 mi |
Spacious Home | Steps from Huge Park & Outdoor Fun | $3,412 | $158 | 3 | 2 | 2 mi |
Beautiful Spacious Home in a Quiet Area | $9,632 | $446 | 4 | 3.5 | 1.72 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