Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.57% first-year return on $464k initial cash invested.
-21.57%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$7,593
Rent
-$8,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2096k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$419k
Closing costs
1%
$20,956
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,593
Total Expenses
$15,935
Mortgage P&I
138%
$10,514
Property Taxes
13%
$1,024
Home Insurance
10%
$752
HOA
0%
$0
Property Management
15%
$1,139
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,898
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
25% Discount 4 Bedroom - Close To Beach | $12,039 | $501 | 4 | 3 | 0.68 mi |
Modren 3BR | AC, Fire Pit, BBQ, Large Fenced Yard | $12,711 | $529 | 3 | 3 | 0.69 mi |
Ocean View Bungalow in Heart of Old Encinitas | $7,930 | $330 | 3 | 2 | 0.09 mi |
3 Bdrm & Office, Rooftop Deck, Newly Remodel Home | $9,972 | $415 | 3 | 2 | 0.4 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