Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $343k initial cash invested.
-23.47%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$6,891
Rent
-$6,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,891
Total Expenses
$13,606
Mortgage P&I
112%
$7,720
Property Taxes
22%
$1,510
Home Insurance
8%
$542
HOA
8%
$525
Property Management
15%
$1,034
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,723
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Light filled flat with a secret garden | $13,804 | $488 | 3 | 2 | 0.19 mi |
Charming Victorian 3-Bdrms-2Ba, Parking, Location! | $5,997 | $212 | 3 | 2 | 0.25 mi |
Great location Castro/Mission Dolores 3 br, 2 ba | $5,459 | $193 | 3 | 2 | 0.35 mi |
Luxury 3-Bedroom Condo in PRIME Hayes Valley | $8,034 | $284 | 3 | 2 | 0.51 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