Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.75% first-year return on $182k initial cash invested.
-2.75%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$7,998
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$151k
Closing costs
1%
$7,529
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,998
Total Expenses
$8,416
Mortgage P&I
47%
$3,728
Property Taxes
7%
$586
Home Insurance
3%
$262
HOA
0%
$0
Property Management
15%
$1,200
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$2,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Full Home sleeps 8 with Spa and Views | $7,654 | $466 | 4 | 3 | 1.77 mi |
San Diego retreat 4 Bd/Bath/Pool/Putting/Hot tub | $7,342 | $447 | 4 | 4 | 2.16 mi |
Family Fun Oasis Pool Spa and Game Room | $10,808 | $658 | 4 | 3 | 1.31 mi |
Luxe Resort Style Home Stunning 8 Beds with Pool | $12,187 | $742 | 4 | 3 | 1.71 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