Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.78% first-year return on $314k initial cash invested.
-21.78%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$5,140
Rent
-$5,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$276k
Closing costs
1%
$13,796
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,140
Total Expenses
$10,833
Mortgage P&I
131%
$6,743
Property Taxes
20%
$1,009
Home Insurance
9%
$476
HOA
3%
$137
Property Management
15%
$771
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,285
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 4+Bed 3 Bath Single Family Home San Diego | $7,093 | $424 | 4 | 2.5 | 0.68 mi |
San Diego Cottage 4bd/3bth Yard | $6,073 | $363 | 4 | 2.5 | 0.69 mi |
Spacious & Relaxing Single Story 4-Bedroom Retreat | $6,892 | $412 | 4 | 2 | 0.48 mi |
Beautiful Home | $4,768 | $285 | 4 | 3 | 0.7 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