Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.88% first-year return on $896k initial cash invested.
-26.88%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$7,662
Rent
-$20,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$896k
Downpayment
20%
$830k
Closing costs
1%
$41,510
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,662
Total Expenses
$27,727
Mortgage P&I
272%
$20,826
Property Taxes
23%
$1,755
Home Insurance
19%
$1,469
HOA
0%
$0
Property Management
15%
$1,149
CapEx
4%
$306
Vacancy
0%
$0
Maintenance
4%
$306
Other
25%
$1,916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
European style executive home in Silicon valley. | $5,840 | $240 | 3 | 3 | 0.56 mi |
Los Altos Living: 4-bed, 3-bath home | $11,412 | $469 | 4 | 3 | 1.16 mi |
Spacious 4BR Quiet Retreat with large backyard | $12,167 | $500 | 4 | 2.5 | 1.86 mi |
M&J @ Spacious SFH 4B3.5B nr Apple/shopping/10129 | $6,594 | $271 | 4 | 3.5 | 1.73 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