Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.5% first-year return on $215k initial cash invested.
-4.5%
Cash On Cash
5.19%
Cap Rate
0.9
DSCR
$8,276
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,276
Total Expenses
$9,082
Mortgage P&I
55%
$4,531
Property Taxes
3%
$251
Home Insurance
4%
$328
HOA
0%
$0
Property Management
15%
$1,241
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,069
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Home away from Home! | $5,791 | $272 | 3 | 2 | 1.48 mi |
Marin County Haven | $8,176 | $384 | 3 | 2 | 1.44 mi |
Magnificent Canyon View, Huge Deck, Outdoor Dining | $9,219 | $433 | 3 | 2 | 1.6 mi |
3BR Garden Retreat w/ Hot Tub • Fire Pit • Near SF | $8,261 | $388 | 3 | 2 | 1.61 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