Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.17% first-year return on $204k initial cash invested.
-6.17%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$7,626
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,847
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,626
Total Expenses
$8,674
Mortgage P&I
59%
$4,463
Property Taxes
3%
$229
Home Insurance
4%
$322
HOA
0%
$0
Property Management
15%
$1,144
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2.5mi beach~2mi SoCal Sports Complex~Hot tub | $8,126 | $361 | 3 | 2 | 0.24 mi |
Bluff Bungalow | View | King Bed | $6,370 | $283 | 3 | 2 | 0.45 mi |
Stunning View_Beach_LegoLand_Camp Pendleton | $7,563 | $336 | 3 | 2 | 0.51 mi |
Custom Home - Beach close/convenient to everything | $6,662 | $296 | 3 | 3 | 0.63 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