Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.66% first-year return on $333k initial cash invested.
-22.66%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$4,922
Rent
-$6,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$11,205
Mortgage P&I
147%
$7,238
Property Taxes
22%
$1,080
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous Bay Views 3 bedrooms/3 Baths | $9,826 | $497 | 3 | 3 | 0.71 mi |
New Home in San Rafael, 2 bedroom, 2 fullbath | $4,824 | $244 | 2 | 2 | 0.38 mi |
4BD(+Grand Room)Marin Home w/HotTub,Billiards,BBQ | $12,396 | $627 | 4 | 2 | 0.42 mi |
Mission Casita: Peaceful Bay Area Getaway | $5,575 | $282 | 2 | 1.5 | 0.72 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