1020 Vía Del Pozo Los Altos, California
5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$178,385
Annual Revenue
Median of 18 comps selected by Arshin, creator of this analysis.
- Avg Daily Rate
- $788
- Occupancy
- 62%
$10k
$145k
$275k
$415k
$416,150 | $208,629 | $1,507 | 75.7% | 4 | 6 | 55 | 4 | 3 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (133) | Profile | |
$380,284 | $184,216 | $1,344 | 77.5% | 4 | 6 | 64 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (60) | — | |
$321,198 | $195,753 | $1,123 | 78.4% | 6 | 14 | 48 | 9 | 4 | $320 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (24) | Profile | |
$256,097 | $132,438 | $997 | 70.4% | 4 | 8 | 46 | 4 | 3 | $399 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.74 (35) | Profile | |
$230,177 | $103,776 | $949 | 66.5% | 4 | 6 | 14 | 4 | 2 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile |
Seasonality
Break-even
$36,279/mo
Avg profit / month
-$21,778/mo
Best profit month
Jun -$16,436
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.28%
Cap Rate
2.21%