Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $542k initial cash invested.
-19.77%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$8,831
Rent
-$8,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,831
Total Expenses
$17,758
Mortgage P&I
142%
$12,565
Property Taxes
1%
$81
Home Insurance
10%
$873
HOA
0%
$0
Property Management
15%
$1,325
CapEx
4%
$353
Vacancy
0%
$0
Maintenance
4%
$353
Other
25%
$2,208
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
View Flat in Noe Valley 3 bedroom 2 bath | $3,811 | $179 | 3 | 2 | 0.33 mi |
Sunny modern home Walk to twin peak top 15 min | $4,344 | $204 | 3 | 2 | 0.5 mi |
Twin Peaks Oasis | $5,067 | $238 | 3 | 2 | 0.59 mi |
Sweeping views of San Francisco Bay | $6,366 | $299 | 3 | 3 | 0.58 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