Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.14% first-year return on $321k initial cash invested.
-21.14%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$6,628
Rent
-$5,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,439
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,628
Total Expenses
$12,287
Mortgage P&I
111%
$7,364
Property Taxes
20%
$1,326
Home Insurance
6%
$416
HOA
0%
$0
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,657
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
@ Marbella Lane - Modern Refreshing Home | $8,278 | $336 | 3 | 2 | 0.07 mi |
M&J Spacious 3B2B Home / San Mateo | 104 | $7,490 | $304 | 3 | 2 | 0.43 mi |
Cozy San Mateo home / Near SFO Airport | $7,022 | $285 | 3 | 2 | 0.43 mi |
Modern Chic | Near Starbucks, Safeway, CVS & Shops | $8,623 | $350 | 3 | 2.5 | 0.49 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