Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.83% first-year return on $190k initial cash invested.
-9.83%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$7,021
Rent
-$1,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,021
Total Expenses
$8,578
Mortgage P&I
59%
$4,134
Property Taxes
11%
$789
Home Insurance
4%
$285
HOA
0%
$0
Property Management
15%
$1,053
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,755
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Retreat, Heated Pool + Spa | $11,727 | $567 | 3 | 2 | 0.43 mi |
Close to Sports Complex and Legoland, Pet Friendly | $8,894 | $430 | 3 | 2 | 0.21 mi |
Renovated 3 Bedroom 2 Bathroom Close To The Coast | $7,880 | $381 | 3 | 2 | 0.61 mi |
Oceanside Retreat 5 min from Socal Sports Complex | $7,012 | $339 | 3 | 2 | 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