Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $293k initial cash invested.
-22.23%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$5,033
Rent
-$5,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$256k
Closing costs
1%
$12,797
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,033
Total Expenses
$10,455
Mortgage P&I
123%
$6,213
Property Taxes
25%
$1,252
Home Insurance
9%
$454
HOA
2%
$121
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Modern 1-Story Home w/ Mountain Views | $5,367 | $401 | 4 | 2 | 0.2 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,216 | $315 | 3 | 2 | 2.75 mi |
Gilroy Oasis | $8,405 | $628 | 5 | 3.5 | 2.93 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $3,828 | $286 | 3 | 2.5 | 1.68 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