Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.39% first-year return on $433k initial cash invested.
-27.39%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$4,117
Rent
-$9,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$390k
Closing costs
1%
$19,497
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,117
Total Expenses
$14,009
Mortgage P&I
239%
$9,833
Property Taxes
33%
$1,349
Home Insurance
17%
$700
HOA
4%
$150
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Baja Retreat | Garage w/ EV Charger E#41772 | $10,556 | $469 | 4 | 3 | 0.43 mi |
Beautiful Model Home Irvine 4 Bedroom | $8,531 | $379 | 4 | 3 | 0.21 mi |
20% OFF Monthly | Private Backyard& Prime Location | $6,460 | $287 | 4 | 3 | 0.44 mi |
M2M 20% Off 4-Bedroom Retreat in Irvine M#41772 | $7,045 | $313 | 4 | 3 | 0.37 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