Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $251k initial cash invested.
-12.45%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$6,162
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,162 income − $8,762 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$216k
Closing costs
1%
$10,792
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,162
Total Expenses
$8,762
Mortgage P&I
85%
$5,262
Property Taxes
2%
$142
Home Insurance
7%
$402
HOA
0%
$0
Property Management
15%
$924
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,540
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Sweet Home - 4-Bedroom Single level Home | $5,019 | $223 | 4 | 2 | 0.43 mi |
Family-Friendly 4BR Near Disneyland, Little Saigon | $4,187 | $186 | 4 | 2 | 1.63 mi |
Disney Escape - Modern Home w Pet/ King Bed | $6,662 | $296 | 4 | 2 | 1.84 mi |
Nice and Cozy house for family | $5,965 | $265 | 4 | 2 | 1.84 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