Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $171k initial cash invested.
-13.99%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$4,180
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$152k
Closing costs
1%
$7,576
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,180
Total Expenses
$6,175
Mortgage P&I
88%
$3,659
Property Taxes
6%
$244
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Casita in Fullerton near Disney and Knotts | $4,028 | $172 | 2 | 1 | 0.43 mi |
Historic Downtown Fullerton Bungalow, 4 mi Disney | $4,520 | $193 | 2 | 1 | 0.46 mi |
Cozy house near Disney, Knott’s & Beach! | $4,848 | $207 | 2 | 1 | 0.6 mi |
Charming Old Town in Fullerton, Disney & Knott’s! | $5,035 | $215 | 2 | 1 | 0.6 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