Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $217k initial cash invested.
-18.45%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$4,532
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$7,864
Mortgage P&I
102%
$4,614
Property Taxes
16%
$743
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Retreat Near Gaylord Pacific Resort | $6,847 | $336 | 3 | 2 | 0.77 mi |
Del Mar House close to ocean & shopping! | $3,546 | $174 | 3 | 2 | 0.28 mi |
Backyard+Calm+Location+Games! | $4,850 | $238 | 3 | 1 | 0.49 mi |
South San Diego remodeled private home! | $4,361 | $214 | 3 | 1 | 0.59 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