Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $459k initial cash invested.
-25.47%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$6,470
Rent
-$9,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2098k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,470
Total Expenses
$16,204
Mortgage P&I
161%
$10,414
Property Taxes
30%
$1,950
Home Insurance
11%
$734
HOA
0%
$0
Property Management
15%
$970
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright and sunny Central San Mateo 3/2.5 Craftsman | $7,689 | $395 | 3 | 2.5 | 0.57 mi |
Modern * Chef Kitchen * Parking * Pet-Friendly | $7,573 | $389 | 3 | 2 | 0.17 mi |
JANE'S HOME (HO) | San Mateo Downtown 3B2B Home | $6,171 | $317 | 3 | 2 | 0.34 mi |
Relaxing Backyard Retreat -Spacious + Bright Home | $6,560 | $337 | 3 | 2 | 0.51 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