Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $250k initial cash invested.
-15.56%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$6,444
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$215k
Closing costs
1%
$10,774
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,444
Total Expenses
$9,688
Mortgage P&I
82%
$5,278
Property Taxes
14%
$933
Home Insurance
6%
$383
HOA
0%
$0
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern California Luxury in Quiet Neighborhood | $7,022 | $405 | 3 | 2.5 | 0.16 mi |
Family home with Private Gym | $3,190 | $184 | 4 | 3 | 0.66 mi |
Newly Remodeled Home | $7,022 | $405 | 3 | 2 | 0.62 mi |
Charming Home in sunny San Diego, Newly Renovated | $6,918 | $399 | 4 | 2 | 0.2 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