Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $408k initial cash invested.
-22.16%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$6,277
Rent
-$7,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$365k
Closing costs
1%
$18,269
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,277
Total Expenses
$13,806
Mortgage P&I
145%
$9,098
Property Taxes
18%
$1,114
Home Insurance
9%
$581
HOA
0%
$0
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,569
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coastal, Yard w/ Putting Green 30+ days | $7,050 | $301 | 4 | 2 | 0.52 mi |
Costa Mesa Home w/Pool/Spa 3bd/3bth. | $9,626 | $411 | 3 | 3 | 0.65 mi |
Luxury 3BR Oasis: Pool & Style | $7,448 | $318 | 3 | 2 | 0.36 mi |
Modern OC Condo Near Disney, South Coast & Beaches | $5,387 | $230 | 3 | 2 | 0.42 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