Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $332k initial cash invested.
-20.99%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,874
Rent
-$5,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,966
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$10,686
Mortgage P&I
150%
$7,307
Property Taxes
10%
$506
Home Insurance
11%
$534
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Cozy House with High End Furnitures | $5,879 | $251 | 3 | 2 | 1.29 mi |
Spacious Home with Fenced Yard | $6,066 | $259 | 3 | 2 | 1.65 mi |
Modern 3-BR Home. Pool, Game Room, Wood Fireplace | $6,370 | $272 | 3 | 2 | 1.97 mi |
San Jose Guest House | $4,731 | $202 | 3 | 2 | 0.12 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