Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $241k initial cash invested.
-18.71%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,333
Rent
-$3,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$206k
Closing costs
1%
$10,315
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,333
Total Expenses
$8,085
Mortgage P&I
118%
$5,107
Property Taxes
13%
$567
Home Insurance
8%
$332
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Modern 1-Story Home w/ Mountain Views | $5,380 | $402 | 4 | 2 | 0.9 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $3,921 | $293 | 3 | 2.5 | 1.72 mi |
Remodeled & Cozy Gilroy Guest House Near Downtown! | $3,306 | $247 | 3 | 2 | 3.45 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,443 | $332 | 3 | 2 | 2.19 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