Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.22% first-year return on $248k initial cash invested.
-14.22%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$7,389
Rent
-$2,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,389
Total Expenses
$10,327
Mortgage P&I
72%
$5,329
Property Taxes
14%
$1,068
Home Insurance
5%
$383
HOA
0%
$0
Property Management
15%
$1,108
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,847
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mission Dolores 3 bedroom gem - walkers paradise | $5,139 | $192 | 3 | 1 | 0.07 mi |
Mission Dolores Charmer Foodie Paradise 3bd/1bath | $8,887 | $332 | 3 | 1 | 0.33 mi |
Modern, Sunny, 3BR Flat at Dolores Park | $10,841 | $405 | 3 | 1 | 0.34 mi |
Sunny Full Floor 3 Bedroom Mission Dolores Flat | $16,756 | $626 | 3 | 1 | 0.38 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