Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $249k initial cash invested.
-10.48%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$7,397
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,397
Total Expenses
$9,571
Mortgage P&I
72%
$5,323
Property Taxes
4%
$312
Home Insurance
5%
$385
HOA
0%
$0
Property Management
15%
$1,110
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,849
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Madera Gardens ~ Corte Madera (Corte Madera) | $4,971 | $227 | 3 | 1.5 | 2.08 mi |
Your Home away from Home! | $5,957 | $272 | 3 | 2 | 0.89 mi |
Unique, Cozy & Authentic Log Home (Log Cabin) | $8,957 | $409 | 3 | 2 | 0.68 mi |
Marin Retreat: large deck + expansive views | $8,672 | $396 | 3 | 2 | 1.14 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