Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.01% first-year return on $224k initial cash invested.
-22.01%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,208
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$8,321
Mortgage P&I
117%
$4,924
Property Taxes
24%
$1,028
Home Insurance
8%
$350
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Single Family Home in Desired Neighborhood! | $5,049 | $332 | 3 | 2 | 2.06 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $4,456 | $293 | 3 | 2.5 | 1.94 mi |
Peaceful Home w/Patio by Wineries & Gilroy Gardens | $4,182 | $275 | 2 | 1 | 1.75 mi |
New Modern 1-Story Home w/ Mountain Views | $6,114 | $402 | 4 | 2 | 0.86 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