Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.12% first-year return on $212k initial cash invested.
-4.12%
Cash On Cash
5.52%
Cap Rate
0.91
DSCR
$8,349
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,349
Total Expenses
$9,077
Mortgage P&I
54%
$4,511
Property Taxes
3%
$246
Home Insurance
4%
$313
HOA
0%
$0
Property Management
15%
$1,252
CapEx
4%
$334
Vacancy
0%
$0
Maintenance
4%
$334
Other
25%
$2,087
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4b 3b Family Villa/Pool Table/Games25-M-beaches AC | $7,529 | $364 | 4 | 3 | 0.72 mi |
Lux 4BD 3BTH Central Home 30MIN Beaches& DWnTWN-SD | $11,583 | $560 | 4 | 3 | 0.74 mi |
The Ultimate Family Getaway-GameRoom/Pool/Hot Tub! | $13,382 | $647 | 5 | 3.5 | 0.64 mi |
Escondido Back Unit by SD Stay | $6,412 | $310 | 3 | 2 | 0.66 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