Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $206k initial cash invested.
-11.52%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$6,670
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,946
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,670
Total Expenses
$8,646
Mortgage P&I
66%
$4,378
Property Taxes
11%
$751
Home Insurance
5%
$315
HOA
0%
$0
Property Management
15%
$1,000
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,668
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
✨Disney & Beach 🏖 Heated Pool 👙Golf & Games 🕹 | $9,755 | $422 | 3 | 2 | 0.38 mi |
☀️CHEERFUL HOME NEXT TO SOUTH COAST PLAZA☀️ | $6,634 | $287 | 3 | 2 | 0.57 mi |
Spotless clean newly remodeled | $5,571 | $241 | 3 | 2 | 0.62 mi |
Comfy open concept house | $4,646 | $201 | 3 | 2 | 0.7 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