Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $370k initial cash invested.
-17.11%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$8,270
Rent
-$5,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$330k
Closing costs
1%
$16,484
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,270
Total Expenses
$13,548
Mortgage P&I
100%
$8,254
Property Taxes
6%
$533
Home Insurance
7%
$586
HOA
2%
$205
Property Management
15%
$1,240
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tamarack Beach Hideaway - 4 bed/3 bath w/pool | $9,146 | $485 | 4 | 3 | 0.65 mi |
TieredGardenBeachHome|GameRm|Deck|Walk2lagoon | $8,053 | $427 | 4 | 2 | 0.16 mi |
Hot Tub & Lagoon View-The Carlsbad Lagoon Hacienda | $8,166 | $433 | 4 | 4 | 0.67 mi |
Legoland |Walk to Lagoon, Beach, Downtown| | $7,845 | $416 | 4 | 3 | 0.52 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