Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $233k initial cash invested.
-14.9%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$6,710
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$199k
Closing costs
1%
$9,970
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,710
Total Expenses
$9,608
Mortgage P&I
75%
$5,025
Property Taxes
15%
$1,014
Home Insurance
5%
$349
HOA
0%
$0
Property Management
15%
$1,006
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,678
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 1933 Ridge-Top Home with Stunning Views | $7,932 | $442 | 4 | 3 | 0.05 mi |
Architectural Gem Mid Century Modern in the Trees | $7,358 | $410 | 4 | 3 | 0.56 mi |
Spectacular Bay Views, Steps from Redwood Park! | $4,056 | $226 | 4 | 2 | 0.68 mi |
A house in the clouds with a million dollar view! | $5,473 | $305 | 4 | 2 | 0.23 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