Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $234k initial cash invested.
-7.75%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$8,863
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,309
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,863
Total Expenses
$10,377
Mortgage P&I
57%
$5,054
Property Taxes
8%
$700
Home Insurance
4%
$368
HOA
0%
$0
Property Management
15%
$1,329
CapEx
4%
$355
Vacancy
0%
$0
Maintenance
4%
$355
Other
25%
$2,216
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Maderas Retreat Ranch | $7,177 | $429 | 3 | 2 | 1.76 mi |
The Bunny’s Burrow | Jamul Mountain Getaway | $5,052 | $302 | 3 | 2 | 3.6 mi |
Scenic Getaway w/ Pool, Hot Tub & PS5 GT7 Racing | $11,844 | $708 | 4 | 3 | 0.08 mi |
Montecito Cottage - Tuscan Farmhouse, Pool, Views | $4,333 | $259 | 4 | 3 | 3.67 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