Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $653k initial cash invested.
-22.43%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$8,237
Rent
-$12,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$653k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,237
Total Expenses
$20,442
Mortgage P&I
180%
$14,817
Property Taxes
8%
$624
Home Insurance
13%
$1,048
HOA
0%
$0
Property Management
15%
$1,236
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,059
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4BR Home in Mountain View | $9,792 | $441 | 4 | 2.5 | 1.54 mi |
Airy Open Modern Home: 4br/2ba in a park like lot | $5,618 | $253 | 4 | 2 | 1.03 mi |
Backyard Oasis Luxury Home | $16,964 | $764 | 4 | 3 | 1.68 mi |
Spacious 4BR Quiet Retreat with large backyard | $11,146 | $502 | 4 | 2.5 | 1.59 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