Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $354k initial cash invested.
-18.61%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$7,203
Rent
-$5,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$12,685
Mortgage P&I
112%
$8,073
Property Taxes
8%
$596
Home Insurance
8%
$559
HOA
0%
$0
Property Management
15%
$1,080
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,801
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
246A- Modern 3B2B w/ Deck & View by Hillsdale Mall | $6,670 | $255 | 3 | 2 | 0.27 mi |
3br 2.5b sunlight family house | $7,298 | $279 | 3 | 2.5 | 0.7 mi |
@ Marbella Lane - 3BR w/sweeping views of Bay Area | $9,888 | $378 | 3 | 3 | 0.09 mi |
Stunning views 3b/3b San Mateo Home | $9,469 | $362 | 3 | 3 | 0.41 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