662 Picasso Terrace Sunnyvale, California
2 bed • 2 bath • 4 guests
Purchase Price
Est. $NaN/mo
$80,131
Annual Revenue
Median of 25 comps selected by Arshin, creator of this analysis.
- Avg Daily Rate
- $345
- Occupancy
- 64%
$5k
$85k
$165k
$255k
$252,948 | $129,347 | $931 | 74.4% | 2 | 4 | 25 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$224,725 | $125,901 | $792 | 77.7% | 2 | 8 | 23 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (4) | — | |
$135,173 | $81,398 | $475 | 77.9% | 2 | 4 | 12 | 2 | 1 | $105 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (86) | Profile | |
$122,663 | $61,891 | $450 | 74.6% | 2 | 4 | 23 | 2 | 1 | $119 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (66) | Profile | |
$117,990 | $66,721 | $421 | 76.8% | 2 | 4 | 22 | 2 | 1 | $119 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (56) | Profile |
Seasonality
Break-even
$8,794/mo
Avg profit / month
-$2,503/mo
Best profit month
Jun $861
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.02%
Cap Rate
4.19%