Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $422k initial cash invested.
-21.46%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$7,475
Rent
-$7,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$379k
Closing costs
1%
$18,971
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,475
Total Expenses
$15,030
Mortgage P&I
127%
$9,496
Property Taxes
14%
$1,034
Home Insurance
9%
$682
HOA
3%
$230
Property Management
15%
$1,121
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Ultimate Family Vacation Home | Hot Tub | A/C | $10,557 | $503 | 4 | 2.5 | 0.69 mi |
Villanitas Coastal Escape | $7,954 | $379 | 3 | 2 | 0.62 mi |
NEW Hermosa House Encinitas | $7,618 | $363 | 3 | 2 | 0.64 mi |
Gorgeous Executive home - 4-BR 3.5 Ba, WiFi in Encinitas Ranch, close to beach | $8,248 | $393 | 4 | 3.5 | 0.46 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