Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $180k initial cash invested.
-13.11%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$5,308
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$7,273
Mortgage P&I
71%
$3,748
Property Taxes
13%
$710
Home Insurance
5%
$268
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,327
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
San Diego Paradise: Scenic Views, Pool & Spa | $9,656 | $599 | 3 | 2 | 2.06 mi |
Hidden Gem! Amazing Resort Style Pool & Spa! | $7,142 | $443 | 3 | 2 | 2.05 mi |
Modern Retreat: Serene Views | $6,078 | $377 | 3 | 2 | 1.17 mi |
Oasis with Heated Pool & Hot Tub Near Downtown SD | $6,771 | $420 | 3 | 2 | 2.2 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