Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.11% first-year return on $269k initial cash invested.
-16.11%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$6,916
Rent
-$3,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$234k
Closing costs
1%
$11,676
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,916
Total Expenses
$10,531
Mortgage P&I
83%
$5,734
Property Taxes
15%
$1,059
Home Insurance
6%
$418
HOA
0%
$0
Property Management
15%
$1,037
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,729
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nature delight wellness villa | $10,527 | $618 | 4 | 3 | 0.39 mi |
Hilltop Family Villa | Heated Pool & Spa | $9,266 | $544 | 4 | 3 | 0.61 mi |
Endless Views! Nature Wedding Winery EV Charge | $5,502 | $323 | 4 | 2.5 | 0.65 mi |
Fallbrook, CA. Entire house. “Hilltop comforts”. | $5,638 | $331 | 4 | 2 | 0.43 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