Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $227k initial cash invested.
-24.09%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$3,296
Rent
-$4,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$204k
Closing costs
1%
$10,220
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,296
Total Expenses
$7,846
Mortgage P&I
153%
$5,032
Property Taxes
21%
$680
Home Insurance
11%
$362
HOA
6%
$190
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coastal Calm Carlsbad Home-Newly Remodeled | $8,541 | $360 | 2 | 2 | 0.07 mi |
Chic Carlsbad Cottage | Pool, Spa & Private Patio | $8,588 | $362 | 2 | 2 | 0.07 mi |
Beach Bungalow in Carlsbad with patio 30 day min | $4,484 | $189 | 2 | 2 | 0.29 mi |
The Carlsbad Cottage - The Entire Place! | $4,437 | $187 | 2 | 2 | 0.5 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