Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $269k initial cash invested.
-12.48%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$6,759
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$9,555
Mortgage P&I
86%
$5,816
Property Taxes
1%
$77
Home Insurance
6%
$418
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2034 - 3BD 2BA Cozy Unit near Ocean & GG Park | $6,001 | $274 | 3 | 2 | 0.34 mi |
4 Bedrooms 2BA near Golden Gate Park & Transit | $3,964 | $181 | 3 | 2 | 0.46 mi |
Sunset Sanctuary | $4,993 | $228 | 3 | 1.5 | 0.64 mi |
3-BR Unit near GG Park with Garden, Gym & Parking | $6,811 | $311 | 3 | 2 | 0.15 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