Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $228k initial cash invested.
-10.55%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$7,064
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$194k
Closing costs
1%
$9,715
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,064
Total Expenses
$9,068
Mortgage P&I
66%
$4,696
Property Taxes
9%
$635
Home Insurance
5%
$345
HOA
0%
$0
Property Management
15%
$1,060
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Grand Vista Getaway | $18,541 | $1,244 | 4 | 3 | 1.28 mi |
Resort style home close to the beach and Legoland | $8,212 | $551 | 4 | 2 | 1.99 mi |
Secluded Family Escape: Game Room, Hot Tub, Beach | $6,513 | $437 | 4 | 2 | 1.54 mi |
4 Bedroom Home in Vista with 6 beds 2 baths | $4,576 | $307 | 4 | 2 | 2.22 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