Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.75% first-year return on $272k initial cash invested.
-2.75%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$10,939
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$236k
Closing costs
1%
$11,800
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$10,939
Total Expenses
$11,561
Mortgage P&I
53%
$5,753
Property Taxes
1%
$143
Home Insurance
4%
$413
HOA
0%
$0
Property Management
15%
$1,641
CapEx
4%
$438
Vacancy
0%
$0
Maintenance
4%
$438
Other
25%
$2,735
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Anaheim Convention/Disney/Knotts/Huntington Beach/Universal Studios Great Value! | $8,103 | $333 | 4 | 2 | 0.47 mi |
Beautiful 4 Bed and 2 Bath Home | $6,424 | $264 | 4 | 2 | 0.48 mi |
Long term rent, 4br/2ba home, large yard, parking | $4,502 | $185 | 4 | 2 | 0.66 mi |
$6500 Per Month Corporate Housing Insurance Claims | $5,280 | $217 | 4 | 2.5 | 0.34 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