Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $183k initial cash invested.
-15.69%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$4,827
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,853
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$7,219
Mortgage P&I
82%
$3,962
Property Taxes
10%
$462
Home Insurance
6%
$273
HOA
4%
$205
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Artistic house in Oceanside | $5,002 | $253 | 3 | 2 | 1.44 mi |
Oceanside Heated Pool Ranch Retreat Fun Gathering | $7,790 | $394 | 3 | 2 | 2.06 mi |
Modern Coastal Retreat with Hot Tub | $5,832 | $295 | 3 | 2 | 1.24 mi |
Arbor Cove | $6,683 | $338 | 3 | 2 | 1.76 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