Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $243k initial cash invested.
-15.89%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$6,629
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,696
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,629
Total Expenses
$9,841
Mortgage P&I
78%
$5,183
Property Taxes
16%
$1,061
Home Insurance
6%
$416
HOA
0%
$0
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,657
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hilltop house with amazing San Francisco views | $7,461 | $336 | 3 | 2 | 0.04 mi |
Lux Entire Suite w/t 3 rms & 2 bas | $7,083 | $319 | 3 | 2 | 0.21 mi |
Breathtaking View 3BR House with Laundry & Parking | $7,505 | $338 | 3 | 2 | 0.3 mi |
Rare Find* Spacious 3bd/2ba Parking & Skyline View | $6,373 | $287 | 3 | 2 | 0.33 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