Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $153k initial cash invested.
-19.84%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,400
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$140k
Closing costs
1%
$6,993
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$3,400
Total Expenses
$5,927
Mortgage P&I
102%
$3,462
Property Taxes
17%
$588
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW Organic Modern Luxury Oasis | $5,855 | $250 | 1 | 1 | 0.54 mi |
Hidden Spa w/ Sauna and Hot Tub near Balboa Park | $7,026 | $300 | 1 | 1 | 0.57 mi |
Historical Home w/ a Modern Vibe | $4,989 | $213 | 1 | 1 | 0.63 mi |
Private Canyon Sanctuary | $4,825 | $206 | 1 | 1 | 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