Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $258k initial cash invested.
-18.99%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$5,033
Rent
-$4,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,033
Total Expenses
$9,108
Mortgage P&I
111%
$5,582
Property Taxes
14%
$709
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
VIP | Beach | Heated Pool | Disney-Knotts | 9 beds | $7,480 | $424 | 3 | 2 | 0.66 mi |
Charming & Quiet 3-BR Home by beaches & Disneyland | $5,963 | $338 | 3 | 2 | 0.74 mi |
Huntington Beach Home: Fire Pit, Grill + More! | $5,575 | $316 | 3 | 2 | 0.49 mi |
Experience a Luxurious Thanksgiving Escape in Huntington Beach | $6,051 | $343 | 3 | 2 | 0.58 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