Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $241k initial cash invested.
-15.62%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$6,079
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$207k
Closing costs
1%
$10,351
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,079
Total Expenses
$9,220
Mortgage P&I
86%
$5,216
Property Taxes
13%
$808
Home Insurance
5%
$278
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Luxury Home Garden Jacuzzi SF/Berkeley Parking | $9,188 | $512 | 4 | 3.5 | 0.73 mi |
4BR/2BA Sleeps 10. Use 2 units [2F & Basement] | $5,886 | $328 | 4 | 2 | 0.42 mi |
Charming Temescal Retreat | $6,730 | $375 | 4 | 2 | 0.59 mi |
Lovely 4 bedroom Home with a patio | $5,689 | $317 | 4 | 2 | 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