Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.44% first-year return on $938k initial cash invested.
-29.44%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$5,351
Rent
-$23,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$938k
Downpayment
20%
$876k
Closing costs
1%
$43,800
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,351
Total Expenses
$28,360
Mortgage P&I
410%
$21,925
Property Taxes
44%
$2,333
Home Insurance
29%
$1,533
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fairmont Ave 3Br/2Ba, Great Family Neighborhood | $7,529 | $272 | 3 | 2 | 1.47 mi |
Your dreamy world 3b2b with yard and garage | $8,359 | $302 | 3 | 2 | 1.92 mi |
European style executive home in Silicon valley. | $6,643 | $240 | 3 | 3 | 1.81 mi |
3BR/2.5BA Downtown - in heart of Silicon Valley! | $9,300 | $336 | 3 | 2.5 | 1.42 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