Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.32% first-year return on $182k initial cash invested.
-13.32%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$4,076
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,076
Total Expenses
$6,091
Mortgage P&I
92%
$3,765
Property Taxes
3%
$108
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled & Cozy Gilroy Guest House Near Downtown! | $3,155 | $247 | 3 | 2 | 2.71 mi |
New Modern 1-Story Home w/ Mountain Views | $5,136 | $402 | 4 | 2 | 1.62 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $3,743 | $293 | 3 | 2.5 | 2.1 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,241 | $332 | 3 | 2 | 1.87 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