Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $347k initial cash invested.
-17.85%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$7,911
Rent
-$5,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,911
Total Expenses
$13,073
Mortgage P&I
99%
$7,828
Property Taxes
11%
$888
Home Insurance
7%
$560
HOA
0%
$0
Property Management
15%
$1,187
CapEx
4%
$316
Vacancy
0%
$0
Maintenance
4%
$316
Other
25%
$1,978
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Pacific Beach Family Vacation Home | $7,047 | $362 | 3 | 2 | 0.44 mi |
Mission Bay/crib pets/3 car parking/grill firepit | $6,989 | $359 | 3 | 2 | 0.51 mi |
PB 3 bdr~Perfect for Spring or Graduation Getaway! | $6,911 | $355 | 3 | 2 | 0.7 mi |
Bright & Spacious 3BR Home in Pacific Beach | $8,760 | $450 | 3 | 2.5 | 0.1 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