Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.67% first-year return on $225k initial cash invested.
-10.67%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$7,227
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,834
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,227
Total Expenses
$9,224
Mortgage P&I
67%
$4,865
Property Taxes
8%
$542
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,084
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,807
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oceanside Haven | $7,078 | $358 | 3 | 2 | 0.3 mi |
Oceanside Outdoor Dream with pool , spa, and BBQ | $8,264 | $418 | 3 | 2 | 0.58 mi |
Immaculate 3 BDR in Oceanside - Private Pool & Spa | $9,628 | $487 | 3 | 2 | 0.15 mi |
Modern Beach Home: Jacuzzi/Firepit/Garden/BBQ | $6,920 | $350 | 3 | 2 | 0.22 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