Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $192k initial cash invested.
-17.35%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,195
Rent
-$2,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$5,975
Mortgage P&I
129%
$4,110
Property Taxes
3%
$86
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Disney! Pool | Spa | Pool Table | Putting Green | $5,107 | $230 | 3 | 2 | 0.65 mi |
Relaxing Retreat Near Disneyland Center | $6,395 | $288 | 3 | 2 | 0.71 mi |
3 Bedrooms 2 Bath House Close to Disneyland | $5,595 | $252 | 3 | 2 | 0.76 mi |
Safe & Bright, Gated Condo|Dog Friendly|Parking | $3,131 | $141 | 2 | 1 | 0.32 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