Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $213k initial cash invested.
-15.36%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$4,015
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,015
Total Expenses
$6,738
Mortgage P&I
111%
$4,451
Property Taxes
1%
$44
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled & Cozy Gilroy Guest House Near Downtown! | $3,381 | $247 | 3 | 2 | 3.26 mi |
New Modern 1-Story Home w/ Mountain Views | $5,502 | $402 | 4 | 2 | 1.64 mi |
Serene beautiful farmhouse | $6,091 | $445 | 4 | 3.5 | 2.2 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $4,010 | $293 | 3 | 2.5 | 1.09 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