Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.58% first-year return on $855k initial cash invested.
-26.58%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$5,431
Rent
-$18,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3988k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$855k
Downpayment
20%
$798k
Closing costs
1%
$39,880
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,431
Total Expenses
$24,377
Mortgage P&I
368%
$20,008
Property Taxes
7%
$366
Home Insurance
26%
$1,396
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
.2BR/2BA Spacious Downtown Mountain View | $4,546 | $159 | 3 | 2 | 1.93 mi |
.3BR/2BA Spacious Downtown Families Kids Fun | $6,776 | $237 | 3 | 2 | 2.01 mi |
Centrally located- Dedicated sleep & work spaces. | $5,976 | $209 | 3 | 2 | 1.9 mi |
New Fashionable & Cozy Home | Downtown Mt View | $7,977 | $279 | 3 | 2 | 2 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