Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.79% first-year return on $116k initial cash invested.
-7.79%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$4,272
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,272
Total Expenses
$5,025
Mortgage P&I
58%
$2,465
Property Taxes
8%
$336
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2BD/1BA Unit with View in Excelsior | $5,572 | $229 | 2 | 1 | 0.1 mi |
Charming Cozy Home in nature SF views and parks. | $4,745 | $195 | 2 | 1.5 | 0.3 mi |
2B1.5B suite StunningView Hill Top 24hr Free Pking | $5,597 | $230 | 2 | 1.5 | 0.38 mi |
SF 2 Bedroom Pokemon Oasis | $4,940 | $203 | 2 | 1.5 | 0.65 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