Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $317k initial cash invested.
-16.94%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,444
Rent
-$4,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,444
Total Expenses
$10,923
Mortgage P&I
111%
$7,182
Property Taxes
2%
$148
Home Insurance
8%
$499
HOA
0%
$0
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful House in the Heart of OC Near Disneyland | $5,004 | $235 | 3 | 2 | 0.34 mi |
Blue door house, 6 miles from Disneyland | $4,918 | $231 | 3 | 2 | 0.52 mi |
Modern HOME•3BA•2BTH•KiNG•Queen•Full Bed | $5,770 | $271 | 3 | 2 | 0.62 mi |
House of Gratitude - Minutes from Disney! | $5,153 | $242 | 3 | 2 | 0.65 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