Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $356k initial cash invested.
-20.89%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$5,869
Rent
-$6,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,080
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,869
Total Expenses
$12,062
Mortgage P&I
137%
$8,052
Property Taxes
10%
$584
Home Insurance
10%
$577
HOA
1%
$32
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,467
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beach, Golf, & Sun Await+ No added cleaning fees! | $7,775 | $355 | 3 | 2 | 1.39 mi |
La Costa Resort | Sunlit Luxury & Elegant Comfort | $8,366 | $382 | 3 | 3 | 1.3 mi |
3BR w/ Yard + BBQ, Near Parks & Beaches! | $6,964 | $318 | 3 | 2.5 | 0.85 mi |
Upscale Boho Stunner - Close to Beach + Resorts | $6,154 | $281 | 3 | 2.5 | 1.98 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