Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.62% first-year return on $332k initial cash invested.
-17.62%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$8,239
Rent
-$4,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,961
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,239
Total Expenses
$13,116
Mortgage P&I
91%
$7,489
Property Taxes
14%
$1,123
Home Insurance
7%
$548
HOA
0%
$0
Property Management
15%
$1,236
CapEx
4%
$330
Vacancy
0%
$0
Maintenance
4%
$330
Other
25%
$2,060
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villanitas Coastal Escape | $10,260 | $379 | 3 | 2 | 0.05 mi |
NEW Hermosa House Encinitas | $9,827 | $363 | 3 | 2 | 0.15 mi |
Relaxing coastal home just minutes from the beach. | $11,749 | $434 | 3 | 2 | 0.63 mi |
Family Fun Escape: Beach-Pool-Tennis/Pickleball | $11,261 | $416 | 3 | 2.5 | 0.27 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