Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $212k initial cash invested.
-7.46%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$6,794
Rent
-$1,318
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
$6,794
Total Expenses
$8,112
Mortgage P&I
66%
$4,511
Property Taxes
0%
$27
Home Insurance
5%
$313
HOA
0%
$0
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Palomania - 4bedroom, games, and pool | $6,149 | $311 | 4 | 2 | 0.05 mi |
Cozy, Spacious, Quiet! Ask for jacuzzi option! | $5,536 | $280 | 4 | 2 | 1.71 mi |
Paradise Found! Large home in South San Diego | $4,468 | $226 | 4 | 2 | 1.77 mi |
South Bay cozy retreat with jacuzzi! | $6,366 | $322 | 4 | 2 | 1.81 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