Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $311k initial cash invested.
-18.13%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$6,428
Rent
-$4,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,428
Total Expenses
$11,129
Mortgage P&I
107%
$6,891
Property Taxes
8%
$531
Home Insurance
9%
$560
HOA
1%
$62
Property Management
15%
$964
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,607
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great getaway, Perfect for family | $8,209 | $346 | 3 | 2 | 0.24 mi |
Beautiful Encinitas California Home | $4,698 | $198 | 3 | 2 | 0.85 mi |
Carlsbad Family Hub with Work-Ready Space | $6,619 | $279 | 3 | 2 | 1.24 mi |
Encinitas beach home | $7,758 | $327 | 3 | 2 | 1.93 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