Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.37% first-year return on $432k initial cash invested.
-24.37%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$6,492
Rent
-$8,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$389k
Closing costs
1%
$19,441
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,492
Total Expenses
$15,269
Mortgage P&I
149%
$9,682
Property Taxes
29%
$1,912
Home Insurance
9%
$558
HOA
0%
$0
Property Management
15%
$974
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,623
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BD/2BA Noe Valley Winter special $266 was 366 | $5,274 | $204 | 4 | 2 | 0.26 mi |
Luxurious 4BD/2BA Haven in Noe Valley! | $6,903 | $267 | 4 | 2 | 0.33 mi |
4BR Family Retreat in Sunny Urban Village + Garden | $12,022 | $465 | 4 | 2.5 | 0.33 mi |
Bright modern home in quaint Cortlandia | $11,040 | $427 | 4 | 2.5 | 0.4 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