Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.09% first-year return on $110k initial cash invested.
-11.09%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$3,936
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$3,936
Total Expenses
$4,952
Mortgage P&I
61%
$2,408
Property Taxes
12%
$483
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Quiet Gorgeous Cole Valley Apt | $3,017 | $114 | 1 | 1 | 0.06 mi |
Private Guest Suite near UCSF and Golden Gate Park | $4,366 | $165 | 1 | 1 | 0.14 mi |
Charming Cole Valley Victorian | $2,858 | $108 | 1 | 1 | 0.14 mi |
Private Suite By Golden Gate Park and UCSF | $5,901 | $223 | 1 | 1 | 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