Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $194k initial cash invested.
-15.56%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,815
Rent
-$2,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,815
Total Expenses
$7,326
Mortgage P&I
85%
$4,095
Property Taxes
13%
$622
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa De Norte: Your Hillside Oasis | $9,574 | $516 | 3 | 2 | 0.72 mi |
Mid Century Oasis with Pool/Spa | $8,943 | $482 | 3 | 2 | 1.97 mi |
Beautiful Newly Built Home/Legoland/SD Beaches/pet | $5,603 | $302 | 3 | 2 | 2.2 mi |
Lake San Marcos Gem | $5,919 | $319 | 3 | 2 | 1.91 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