Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.31% first-year return on $215k initial cash invested.
-13.31%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$5,006
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$182k
Closing costs
1%
$9,100
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,006
Total Expenses
$7,392
Mortgage P&I
92%
$4,591
Property Taxes
2%
$80
Home Insurance
6%
$318
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR 2BA Spacious Family Home in Santa Ana | $7,194 | $324 | 4 | 2 | 0.66 mi |
Comfy open concept house | $4,463 | $201 | 3 | 2 | 0.58 mi |
Spacious 3BR house min to Disneyland & more | $4,641 | $209 | 3 | 1.5 | 0.57 mi |
Spacious 3BR house min to Disneyland & more | $5,240 | $236 | 3 | 1.5 | 0.6 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