Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $231k initial cash invested.
-10.27%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$7,401
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$197k
Closing costs
1%
$9,869
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,401
Total Expenses
$9,380
Mortgage P&I
64%
$4,771
Property Taxes
10%
$707
Home Insurance
5%
$350
HOA
0%
$0
Property Management
15%
$1,110
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Skyline Ocean View Estate with pool/hot tub | $8,617 | $497 | 4 | 4 | 0.69 mi |
Resort style home close to the beach and Legoland | $9,553 | $551 | 4 | 2 | 0.44 mi |
Spacious Garden Villa | $7,594 | $438 | 3 | 2 | 0.73 mi |
Pool, hot tub, fire pit, and more! Aqua La Vista | $7,438 | $429 | 4 | 2.5 | 0.27 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