Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $191k initial cash invested.
-19.48%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$4,175
Rent
-$3,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,175
Total Expenses
$7,274
Mortgage P&I
99%
$4,151
Property Taxes
20%
$830
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 3 Bedroom House with Spacious Yard | $5,307 | $239 | 3 | 2 | 0.5 mi |
Roost n’ Relax - A/C, near the Beach, firepit | $4,729 | $213 | 3 | 2 | 0.64 mi |
Casita Fortuna | Modern 3br home in Chula Vista | $5,662 | $255 | 3 | 2 | 0.64 mi |
Condo in Chula Vista | $3,797 | $171 | 3 | 2 | 0.75 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