Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.78% first-year return on $644k initial cash invested.
-24.78%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$6,221
Rent
-$13,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2980k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$644k
Downpayment
20%
$596k
Closing costs
1%
$29,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,221
Total Expenses
$19,513
Mortgage P&I
244%
$15,166
Property Taxes
5%
$318
Home Insurance
17%
$1,043
HOA
0%
$0
Property Management
15%
$933
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,555
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown 3B/3b kids friendly home | $6,277 | $268 | 3 | 3 | 1.64 mi |
MJ@Upscale 3B2B House Close to SFO | 525 | $8,455 | $361 | 3 | 2 | 1.37 mi |
M&J Spacious 3B2B Home / San Mateo | 104 | $7,120 | $304 | 3 | 2 | 1.51 mi |
Cozy San Mateo home / Near SFO Airport | $6,675 | $285 | 3 | 2 | 1.61 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