Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.99% first-year return on $862k initial cash invested.
-27.99%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$6,985
Rent
-$20,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$862k
Downpayment
20%
$798k
Closing costs
1%
$39,900
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,985
Total Expenses
$27,089
Mortgage P&I
282%
$19,731
Property Taxes
37%
$2,610
Home Insurance
20%
$1,396
HOA
0%
$0
Property Management
15%
$1,048
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tesla EV Charger Basketball Pool Table Hot Tub Spa | $19,422 | $939 | 4 | 4 | 1.42 mi |
FURNISHED Gorgeous Views and Prime Location | $7,446 | $360 | 4 | 3 | 0.16 mi |
Clean & Spacious, 4 Bed/3bath, Burlingame | $6,888 | $333 | 4 | 3 | 1.5 mi |
Cozy House 4BR/3BA with Laundry & Garage Parking | $6,681 | $323 | 4 | 3 | 1.85 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