Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.32% first-year return on $186k initial cash invested.
-3.32%
Cash On Cash
5.57%
Cap Rate
0.95
DSCR
$7,730
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,730
Total Expenses
$8,244
Mortgage P&I
51%
$3,917
Property Taxes
4%
$337
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,160
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,932
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Modern HM near Disney, Anaheim Fullerton | $6,550 | $295 | 3 | 2 | 0.4 mi |
Family Fun in Fullerton | $6,350 | $286 | 3 | 2 | 0.5 mi |
Family Friendly | Huge Playset, Movie Rm & Game Rm | $6,905 | $311 | 3 | 2 | 0.63 mi |
Disney Family Vacation: 3BD/2BT/10’ to Disneyland | $5,929 | $267 | 3 | 2 | 0.66 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