Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $359k initial cash invested.
-16.16%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$7,883
Rent
-$4,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,883
Total Expenses
$12,717
Mortgage P&I
103%
$8,117
Property Taxes
3%
$259
Home Insurance
7%
$558
HOA
0%
$0
Property Management
15%
$1,182
CapEx
4%
$315
Vacancy
0%
$0
Maintenance
4%
$315
Other
25%
$1,971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Carlsbad Beach Oasis+HotTub | $5,979 | $351 | 4 | 2 | 0.58 mi |
New! Coastal Carlsbad- 4BD Family Friendly Getaway | $6,149 | $361 | 4 | 2 | 0.6 mi |
TieredGardenBeachHome|GameRm|Deck|Walk2lagoon | $7,239 | $425 | 4 | 2 | 0.57 mi |
Tamarack Beach Hideaway - 4 bed/3 bath w/pool | $8,108 | $476 | 4 | 3 | 0.37 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