Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.06% first-year return on $144k initial cash invested.
-5.06%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$5,437
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,437
Total Expenses
$6,044
Mortgage P&I
55%
$2,971
Property Taxes
5%
$254
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,359
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
San Diego-Fox Canyon Hideaway | $6,785 | $338 | 3 | 2 | 0.36 mi |
SD Hot Tub Retreat | King Beds | Mins. to Downtown | $8,030 | $400 | 3 | 2 | 0.5 mi |
San Diego House with Pool and A/C! | $6,324 | $315 | 3 | 1.5 | 0.62 mi |
SD Central House-No Cleaning Fee,PetcoPark,Beach | $5,199 | $259 | 3 | 1 | 0.18 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