Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.17% first-year return on $225k initial cash invested.
-17.17%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$5,558
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,558
Total Expenses
$8,784
Mortgage P&I
87%
$4,840
Property Taxes
17%
$930
Home Insurance
6%
$346
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunny Bernal Heights Home with Amazing Views | $11,142 | $482 | 3 | 3 | 0.37 mi |
Modern Bernal house with views! | $8,206 | $355 | 3 | 3 | 0.58 mi |
San Francisco Home with Panoramic View | $5,664 | $245 | 3 | 2.5 | 0.7 mi |
Modern SF Home | Portola | 3B 2BA Kit & LR | $4,623 | $200 | 3 | 2 | 0.26 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