Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.17% first-year return on $227k initial cash invested.
-16.17%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$6,410
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,410
Total Expenses
$9,468
Mortgage P&I
77%
$4,959
Property Taxes
17%
$1,085
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$962
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,602
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SPACIOUS & REMODELED VICTORIAN | $9,556 | $462 | 3 | 2 | 0.41 mi |
Modern SF Charm: 2-Story Haven with King Suite | $8,770 | $424 | 3 | 2 | 0.13 mi |
Top Floor Spectacular and Comfy Living in SF | $7,798 | $377 | 3 | 2 | 0.71 mi |
3Br2.5Ba SF Gem + Garage & Sunroom | $8,956 | $433 | 3 | 2.5 | 0.58 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