Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $245k initial cash invested.
-10.66%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$7,442
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$217k
Closing costs
1%
$10,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,442
Total Expenses
$9,623
Mortgage P&I
72%
$5,364
Property Taxes
4%
$320
Home Insurance
5%
$367
HOA
0%
$0
Property Management
15%
$1,116
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
San Diego Home in Bay Ho Sleeps 10 + laundry | $7,465 | $303 | 3 | 2 | 0.43 mi |
Modern 3BR w/ Fenced Yard • Near La Jolla | $8,598 | $349 | 3 | 2 | 0.48 mi |
Canyon View: One-of-a-kind outdoor retreat | $8,771 | $356 | 3 | 2 | 0.63 mi |
Beautiful 3 Bedroom Home w/ 3 King size beds! | $7,367 | $299 | 3 | 2 | 0.75 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