Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $227k initial cash invested.
-8.56%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$7,052
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,052
Total Expenses
$8,674
Mortgage P&I
68%
$4,794
Property Taxes
2%
$156
Home Insurance
5%
$339
HOA
0%
$0
Property Management
15%
$1,058
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,763
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oceanside Sanctuary, 4 Miles to Beach & Carlsbad | $7,078 | $358 | 4 | 2 | 0.51 mi |
Bluff House Retreat | $5,971 | $302 | 4 | 2.5 | 0.68 mi |
Oceanside Gem: Only 12 min to Beach w/ Pool & Spa! | $7,592 | $384 | 4 | 2 | 0.39 mi |
Retro Chic Hot Tub & Game Room, 10 Mins From Beach | $7,157 | $362 | 4 | 2 | 0.41 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