Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $261k initial cash invested.
-20.09%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$7,547
Rent
-$4,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$7,547
Total Expenses
$11,923
Mortgage P&I
77%
$5,817
Property Taxes
15%
$1,165
Home Insurance
6%
$418
HOA
12%
$900
Property Management
15%
$1,132
CapEx
4%
$302
Vacancy
0%
$0
Maintenance
4%
$302
Other
25%
$1,887
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning views, top location, clean, safe | $21,325 | $855 | 2 | 2 | 0.09 mi |
Spacious Marina 2BR 2BA Full-Floor Flat | $8,031 | $322 | 2 | 2 | 0.11 mi |
•:• Marina Star SF • 2 BR/2 BA Modern Flat •:• | $11,797 | $473 | 2 | 2 | 0.32 mi |
Luxury Condo in Prime SF location | $11,299 | $453 | 2 | 2 | 0.64 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