Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $876k initial cash invested.
-22.02%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$16,938
Rent
-$16,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4087k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$876k
Downpayment
20%
$817k
Closing costs
1%
$40,868
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$16,938
Total Expenses
$33,020
Mortgage P&I
120%
$20,352
Property Taxes
20%
$3,349
Home Insurance
7%
$1,188
HOA
0%
$0
Property Management
15%
$2,541
CapEx
4%
$678
Vacancy
0%
$0
Maintenance
4%
$678
Other
25%
$4,234
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Contemporary Victorian Charm in Pacific Heights | $31,463 | $1,293 | 3 | 4.5 | 0.49 mi |
The Ritz-Carlton Club®, San Francisco 3 Bedroom | $29,808 | $1,225 | 3 | 3 | 0.57 mi |
Vintage Charm! 3 Units Near Aquarium of the Bay, Fort Mason & Ghirardelli Square | $15,768 | $648 | 3 | 3 | 0.59 mi |
3 Stylish Rooms in Fisherman’s Wharf Ideal for City Explorers | $14,405 | $592 | 3 | 3 | 0.59 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