Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $221k initial cash invested.
-16.23%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$5,210
Rent
-$2,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,210
Total Expenses
$8,197
Mortgage P&I
87%
$4,551
Property Taxes
16%
$814
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Modern 1-Story Home w/ Mountain Views | $5,611 | $401 | 4 | 2 | 1.58 mi |
Gilroy Oasis | $8,787 | $628 | 5 | 3.5 | 1.94 mi |
Lovely Single Family Home in Desired Neighborhood! | $4,407 | $315 | 3 | 2 | 1.76 mi |
Cozy Gilroy Retreat Near Wineries & Attractions! | $4,002 | $286 | 3 | 2.5 | 2.16 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