Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.77% first-year return on $195k initial cash invested.
-4.77%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$7,616
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,616
Total Expenses
$8,391
Mortgage P&I
53%
$4,035
Property Taxes
5%
$415
Home Insurance
4%
$285
HOA
0%
$0
Property Management
15%
$1,142
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
“Relaxing Family Oasis in the Heart of El Cajon.” | $3,148 | $199 | 4 | 2 | 0.28 mi |
Cozy 4 BDR Family Home! | $5,457 | $345 | 4 | 2 | 0.8 mi |
4BR, HotTub, King Bed, Garage, Gate Backyard/Ranch | $3,685 | $233 | 4 | 2 | 1.27 mi |
Granite Hills Sunset Villa- Sleeps 12 w. Hot Tub | $5,488 | $347 | 4 | 2 | 1.3 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