Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $302k initial cash invested.
-11.99%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$9,139
Rent
-$3,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,139
Total Expenses
$12,156
Mortgage P&I
71%
$6,530
Property Taxes
8%
$750
Home Insurance
5%
$488
HOA
0%
$0
Property Management
15%
$1,371
CapEx
4%
$366
Vacancy
0%
$0
Maintenance
4%
$366
Other
25%
$2,285
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3 bedroom home with bay and Mt Tam views | $6,226 | $301 | 3 | 3 | 0.61 mi |
Marin Retreat: large deck + expansive views | $8,191 | $396 | 3 | 2 | 0.46 mi |
Magnificent Canyon View, Huge Deck, Outdoor Dining | $8,956 | $433 | 3 | 2 | 0.6 mi |
Hill Top Spa Retreat | $13,775 | $666 | 3 | 3 | 0.58 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