Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $225k initial cash invested.
-14.39%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$5,623
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,623
Total Expenses
$8,319
Mortgage P&I
86%
$4,837
Property Taxes
8%
$438
Home Insurance
6%
$345
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Fallbrook House | $7,023 | $481 | 3 | 2 | 0.51 mi |
Fallbrook mediterranean house+ADU | $7,899 | $541 | 4 | 3 | 0.13 mi |
Serene Private Home, Sunset View+Hot Tub+EV Charge | $8,307 | $569 | 4 | 3 | 0.31 mi |
Winterwarm Retreat - A beautiful and quiet manor | $4,526 | $310 | 3 | 2 | 0.06 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