Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $351k initial cash invested.
-22.36%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$4,865
Rent
-$6,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,846
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,865
Total Expenses
$11,401
Mortgage P&I
161%
$7,836
Property Taxes
14%
$673
Home Insurance
11%
$556
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Super Bowl｜8min Drive｜3Free Park｜Big Home｜BBQ Yard | $7,588 | $324 | 3 | 2 | 0.59 mi |
New 2B2b home/Gogle/speed WiFi | $6,628 | $283 | 3 | 3 | 0.28 mi |
Walk to Google Cloud | 10 Min to Google Main | $6,019 | $257 | 3 | 2 | 0.5 mi |
New Smart Home | AC & Laundry | Intern Discount | $6,511 | $278 | 3 | 1.5 | 0.59 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