Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $398k initial cash invested.
-24.09%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$5,626
Rent
-$7,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,626
Total Expenses
$13,613
Mortgage P&I
156%
$8,802
Property Taxes
26%
$1,488
Home Insurance
11%
$623
HOA
0%
$0
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Sunnyvale, yard & patio, near park | $4,659 | $207 | 3 | 2 | 0.04 mi |
Spacious 4B2B Levis/GreatAmerica/ConventionCtr | $6,843 | $304 | 4 | 2 | 0.61 mi |
Super Bowl｜8min Drive｜3Free Park｜Big Home｜BBQ Yard | $7,293 | $324 | 3 | 2 | 0.69 mi |
Sunnyvale House With King Bed/AC/Fast Wi-Fi | $7,653 | $340 | 4 | 3 | 0.47 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