Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.2% first-year return on $160k initial cash invested.
-10.2%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$5,971
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,971
Total Expenses
$7,329
Mortgage P&I
55%
$3,303
Property Taxes
9%
$526
Home Insurance
4%
$228
HOA
7%
$405
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,493
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Moana's Gorgeous Grotto, 20 minutes to Disney | $6,526 | $298 | 3 | 2 | 0.83 mi |
Comfy 3BR/3BT home w/ free parking, by Disneyland | $4,380 | $200 | 3 | 3 | 2.18 mi |
Modern 3BR Family Home Near Disneyland & HB Beache | $5,366 | $245 | 3 | 2 | 1.35 mi |
5-Star 3Bdr Minimalist Residence | $5,672 | $259 | 3 | 2 | 1.49 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