Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $303k initial cash invested.
-15.25%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$7,992
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,992
Total Expenses
$11,845
Mortgage P&I
86%
$6,862
Property Taxes
7%
$552
Home Insurance
7%
$594
HOA
0%
$0
Property Management
15%
$1,199
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$1,998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cascade Cove| Heated Pool Spa | Billiards & Lounge | $8,053 | $353 | 3 | 2 | 0.28 mi |
Mid-Century Modern Pool House | $8,943 | $392 | 3 | 2 | 0.3 mi |
Quintessential SoCal indoor/outdoor living w/ POOL | $5,840 | $256 | 3 | 2 | 0.52 mi |
Sterling House: Lux Getaway w/ heated pool & spa | $9,239 | $405 | 3 | 2 | 0.57 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