Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $192k initial cash invested.
-14.38%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$5,494
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$7,796
Mortgage P&I
74%
$4,060
Property Taxes
15%
$808
Home Insurance
5%
$290
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central SD Home-Close to Downtown-Private Backyard | $5,437 | $275 | 3 | 2 | 0.55 mi |
Luxe & Cozy Getaway w/Skyline Views! 10 min to DT! | $5,516 | $279 | 3 | 2 | 0.56 mi |
Pool, Hot Tub, 15Min To ZOO SeaWorld Sesame Place | $8,640 | $437 | 3 | 2 | 0.64 mi |
3BR - 2Bth Home w Gated Yard, 100" TV, 1 Gbps WiFi | $4,132 | $209 | 3 | 2 | 0.7 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