Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $255k initial cash invested.
-11.86%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$6,396
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,396
Total Expenses
$8,917
Mortgage P&I
84%
$5,363
Property Taxes
2%
$99
Home Insurance
6%
$385
HOA
0%
$0
Property Management
15%
$959
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,599
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
RESORT LIKE EXPERIENCE IN THE HEART OF OC | $5,246 | $224 | 4 | 2 | 0.7 mi |
#101B Newly Renovated 3BR House | $5,106 | $218 | 3 | 2 | 0.14 mi |
California relax house, Only 3 miles to Disney | $3,864 | $165 | 3 | 2 | 0.66 mi |
Home Near Disneyland & Knott’s, Ideal for Families | $7,167 | $306 | 3 | 2 | 0.17 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