Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.85% first-year return on $549k initial cash invested.
-23.85%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$9,476
Rent
-$10,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,476
Total Expenses
$20,386
Mortgage P&I
134%
$12,723
Property Taxes
24%
$2,240
Home Insurance
9%
$875
HOA
0%
$0
Property Management
15%
$1,421
CapEx
4%
$379
Vacancy
0%
$0
Maintenance
4%
$379
Other
25%
$2,369
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Lakefront Retreat With Private Dock | $11,703 | $513 | 3 | 3 | 2.21 mi |
La Costa Resort | Sunlit Luxury & Elegant Comfort | $8,646 | $379 | 3 | 3 | 1.05 mi |
Spacious 5-bedroom house with pool/jacuzzi, fitness room 10 minutes from ocean | $21,398 | $938 | 5 | 4.5 | 1.77 mi |
Carlsbad Oasis Luxury 5BR, Pool/Spa plus Casita | $21,512 | $943 | 5 | 4.5 | 2.23 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