Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.89% first-year return on $415k initial cash invested.
-23.89%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$6,787
Rent
-$8,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,908
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,787
Total Expenses
$15,051
Mortgage P&I
141%
$9,536
Property Taxes
21%
$1,391
Home Insurance
10%
$682
HOA
3%
$185
Property Management
15%
$1,018
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,697
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beacon's Beach Retreat | $10,632 | $573 | 3 | 2 | 0.78 mi |
San Diego Staycation Home with Hot Tub Ocean Views | $11,578 | $624 | 3 | 3 | 0.39 mi |
Fabulous Beach Home! Walk to Beach-Guest Favorite! | $9,815 | $529 | 3 | 2 | 0.7 mi |
SoCal’s Tropical Paradise With Hot Tub | $8,683 | $468 | 3 | 2.5 | 0.55 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