Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.68% first-year return on $438k initial cash invested.
-27.68%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$4,757
Rent
-$10,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,757
Total Expenses
$14,857
Mortgage P&I
211%
$10,029
Property Taxes
33%
$1,547
Home Insurance
15%
$700
HOA
6%
$298
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Irvine, 3 bedroom 2.5 pax single-family villa, high-end private bedding, fully equipped kitchen, walking distance to supermarket, restaurant | $11,074 | $444 | 3 | 2.5 | 1.34 mi |
Starry Sky on Terrapin #9441 | $7,857 | $315 | 3 | 3 | 2.3 mi |
Mid-Century Modern Designer's Home | $6,260 | $251 | 3 | 3 | 2.09 mi |
Entire House-Luxury 24hr Guard Gated Community 3B3.5B with Pools & EV Charging | $8,480 | $340 | 3 | 3.5 | 1.19 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