Unlock all features! Tap here to upgrade
18880 Caminito Cantilena Unit 63, San Diego, CA 92128
3 beds • 3 baths • 1362 sqft
$1,002,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.27% first-year return on $228k initial cash invested.
-21.27%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,840
Rent
-$4,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $8,889 expenses = $4,049 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,020
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$8,889
Mortgage P&I
102%
$4,961
Property Taxes
20%
$970
Home Insurance
7%
$359
HOA
6%
$275
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210