Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.52% first-year return on $244k initial cash invested.
-16.52%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$5,754
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,757
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,754
Total Expenses
$9,112
Mortgage P&I
92%
$5,283
Property Taxes
12%
$685
Home Insurance
7%
$383
HOA
0%
$0
Property Management
15%
$863
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,438
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Fallbrook House | $5,852 | $481 | 3 | 2 | 0.16 mi |
Winterwarm Retreat - A beautiful and quiet manor | $3,772 | $310 | 3 | 2 | 0.46 mi |
Fallbrook Wine Retreat + Wellness Sauna + Plunge | $3,614 | $297 | 2 | 2 | 0.56 mi |
Serene Private Home, Sunset View+Hot Tub+EV Charge | $6,923 | $569 | 4 | 3 | 0.31 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