Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.74% first-year return on $209k initial cash invested.
-8.74%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$7,711
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,711
Total Expenses
$9,234
Mortgage P&I
58%
$4,437
Property Taxes
10%
$798
Home Insurance
4%
$298
HOA
0%
$0
Property Management
15%
$1,157
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,928
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3 BDR House w/POOL~Disney~ Knotts~Conv Ctr | $8,643 | $384 | 3 | 2 | 0.34 mi |
Family Fun in Fullerton | $6,437 | $286 | 3 | 2 | 0.34 mi |
3.5 miles from Disneyland, New remodeled house | $7,675 | $341 | 3 | 2 | 0.35 mi |
Just Renovated! Disney-8mins | $7,270 | $323 | 3 | 2 | 0.41 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