Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.43% first-year return on $194k initial cash invested.
-17.43%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,927
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$6,747
Mortgage P&I
104%
$4,073
Property Taxes
13%
$492
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Single Family Home in Desired Neighborhood! | $5,078 | $315 | 3 | 2 | 1.63 mi |
New Modern 1-Story Home w/ Mountain Views | $6,464 | $401 | 4 | 2 | 1.8 mi |
Welcome to Your Luxury Retreat | $3,176 | $197 | 2 | 2 | 2.12 mi |
2 Separate Bedrooms Private Unit in Gilroy | $1,531 | $95 | 2 | 1 | 0.67 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