Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.09% first-year return on $753k initial cash invested.
-25.09%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$6,976
Rent
-$15,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$34,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,976
Total Expenses
$22,713
Mortgage P&I
253%
$17,642
Property Taxes
7%
$499
Home Insurance
18%
$1,224
HOA
0%
$0
Property Management
15%
$1,046
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
European style executive home in Silicon valley. | $6,132 | $240 | 3 | 3 | 1.11 mi |
Luxurious Los Altos Hills home with stunning views | $9,224 | $361 | 2 | 2 | 0.59 mi |
Sunnyvale Modern Spacious 2b-2b Apartment | $4,752 | $186 | 2 | 2 | 2.09 mi |
Spacious 4BR Quiet Retreat with large backyard | $12,775 | $500 | 4 | 2.5 | 1.83 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