Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.22% first-year return on $623k initial cash invested.
-29.22%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$3,854
Rent
-$15,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$623k
Downpayment
20%
$570k
Closing costs
1%
$28,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$3,854
Total Expenses
$19,011
Mortgage P&I
366%
$14,099
Property Taxes
54%
$2,064
Home Insurance
26%
$998
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Sunnyvale, gym, pool, nr freeways | $5,097 | $171 | 3 | 2 | 0.43 mi |
Your Home in Silicon Valley | $5,604 | $188 | 3 | 2 | 0.59 mi |
Sunnyvale Oasis: Brand New 3BR/2.5BA Near Tech Hub | $6,439 | $216 | 3 | 2.5 | 0.42 mi |
M&J@Modern 3B1B SFH heart of Silicon Valley | 389 | $7,840 | $263 | 3 | 1 | 0.5 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