Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $263k initial cash invested.
-18.01%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,738
Rent
-$3,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$8,689
Mortgage P&I
124%
$5,864
Property Taxes
3%
$141
Home Insurance
9%
$409
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,184
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute 3BR/2BR Home near Disneyland and Knott's! | $4,361 | $214 | 3 | 2 | 0.27 mi |
Modern 4 Bedrooms House+ Sunroom Close to Disney | $4,117 | $202 | 3 | 2 | 1.74 mi |
Comfy 3BR/3BT home w/ free parking, by Disneyland | $4,015 | $197 | 3 | 3 | 1.64 mi |
Cozy 3 Bedroom Home | $4,606 | $226 | 3 | 1 | 1.77 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