Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $367k initial cash invested.
-11.77%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$11,810
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$326k
Closing costs
1%
$16,311
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$11,810
Total Expenses
$15,404
Mortgage P&I
70%
$8,291
Property Taxes
7%
$859
Home Insurance
5%
$586
HOA
0%
$0
Property Management
15%
$1,772
CapEx
4%
$472
Vacancy
0%
$0
Maintenance
4%
$472
Other
25%
$2,952
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ultimate SD Getaway | Pool • Game Room • Sleeps 25 | $14,973 | $895 | 4 | 3 | 1.9 mi |
30 day minimum beautiful family home/pool & spa | $3,915 | $234 | 4 | 4 | 1.22 mi |
Full Home sleeps 8 with Spa and Views | $7,796 | $466 | 4 | 3 | 1.95 mi |
@Fantastic villa, giant pool, guest house, golf ! | $16,830 | $1,006 | 5 | 3 | 1.31 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