Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.08% first-year return on $443k initial cash invested.
-21.08%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$7,685
Rent
-$7,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,685
Total Expenses
$15,467
Mortgage P&I
128%
$9,855
Property Taxes
16%
$1,226
Home Insurance
9%
$698
HOA
0%
$0
Property Management
15%
$1,153
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,921
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 bedroom cozy mid-century modern home w/pool | $12,288 | $505 | 4 | 3 | 1.8 mi |
Sun Fun San Anselmo Pool Bungalow 4 beds sleeps 8 | $13,554 | $557 | 4 | 2 | 2.16 mi |
Marin County Haven | $9,344 | $384 | 3 | 2 | 0.99 mi |
Stunning Treetop Home in San Anselmo | $8,565 | $352 | 3 | 2 | 2.05 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