Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.31% first-year return on $474k initial cash invested.
-25.31%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$6,518
Rent
-$9,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2143k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$429k
Closing costs
1%
$21,427
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,518
Total Expenses
$16,514
Mortgage P&I
165%
$10,726
Property Taxes
29%
$1,888
Home Insurance
12%
$770
HOA
0%
$0
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Encinitas Retreat, Private Pool and Spa, Short Dri | $10,714 | $518 | 4 | 3 | 0.43 mi |
The Ultimate Family Vacation Home | Hot Tub | A/C | $10,404 | $503 | 4 | 2.5 | 0.49 mi |
New Listing! - Stylish Encinitas Sanctuary - 4BD | $7,301 | $353 | 4 | 2.5 | 0.68 mi |
Enci Rental - Pool Table, BBQ, 10 MinsTo Beach | $8,832 | $427 | 4 | 2 | 0.64 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