Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $375k initial cash invested.
-17.3%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$7,366
Rent
-$5,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,366
Total Expenses
$12,771
Mortgage P&I
116%
$8,552
Property Taxes
1%
$85
Home Insurance
8%
$595
HOA
0%
$2
Property Management
15%
$1,105
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Skyview S.F. Beautiful house with amazing view. | $8,725 | $404 | 3 | 2 | 0.14 mi |
Super Bowl 2026: Quiet Home + 2 Free Parking Spots | $8,530 | $395 | 3 | 2 | 0.16 mi |
Twin Peaks Oasis | $5,140 | $238 | 3 | 2 | 0.17 mi |
Marview Manor 3Br/2Ba- Easy Parking, Safe Area | $8,422 | $390 | 3 | 2 | 0.36 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