Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $370k initial cash invested.
-19.5%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$6,698
Rent
-$6,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$330k
Closing costs
1%
$16,493
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,698
Total Expenses
$12,716
Mortgage P&I
124%
$8,289
Property Taxes
9%
$624
Home Insurance
9%
$588
HOA
0%
$0
Property Management
15%
$1,005
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Warm & Welcoming 4BR San Jose|Monthly Discount | $6,263 | $286 | 4 | 2.5 | 0.21 mi |
Zen Retreat‧1777sqft‧4B2.5B‧AC‧Fruitful Backyard | $8,344 | $381 | 4 | 2.5 | 1.99 mi |
4 Bed Rooms - Golf-course-front w/ Garden Terrace | $6,044 | $276 | 4 | 2.5 | 2.16 mi |
Gorgeous & Serene 4 BR Home in San Jose, CA | $6,351 | $290 | 4 | 2 | 1.2 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