Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $187k initial cash invested.
-22.43%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,922
Rent
-$3,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$6,424
Mortgage P&I
137%
$4,001
Property Taxes
26%
$759
Home Insurance
9%
$262
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3-bedroom home near Coronado Base | $4,263 | $154 | 3 | 2 | 0.71 mi |
Oaklawn Private Guesthouse 1 - Best of Chula Vista | $2,685 | $97 | 2 | 1 | 0.65 mi |
South San Diego Home! | $5,287 | $191 | 2 | 1 | 0.5 mi |
Ocean breeze So. Cal Living. Cozy, quiet, Sunsets. | $3,460 | $125 | 2 | 1 | 0.48 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