Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $654k initial cash invested.
-23.47%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$8,594
Rent
-$12,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$654k
Downpayment
20%
$600k
Closing costs
1%
$29,980
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,594
Total Expenses
$21,377
Mortgage P&I
173%
$14,831
Property Taxes
16%
$1,372
Home Insurance
12%
$1,049
HOA
0%
$0
Property Management
15%
$1,289
CapEx
4%
$344
Vacancy
0%
$0
Maintenance
4%
$344
Other
25%
$2,148
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Backyard Oasis Luxury Home | $18,126 | $764 | 4 | 3 | 2.11 mi |
Cozy 4BR Home in Mountain View | $10,463 | $441 | 4 | 2.5 | 1.88 mi |
Spacious 4BR Quiet Retreat with large backyard | $11,910 | $502 | 4 | 2.5 | 2.02 mi |
Luxury 4BR/4BA Mountain View Near Levi’s | $10,486 | $442 | 4 | 4 | 1.48 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