Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $290k initial cash invested.
-20.26%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$5,465
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,465
Total Expenses
$10,360
Mortgage P&I
119%
$6,526
Property Taxes
14%
$757
Home Insurance
8%
$453
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
VIP | Beach | Heated Pool | Disney-Knotts | 9 beds | $7,351 | $424 | 3 | 2 | 0.59 mi |
VACATION HOME HAVE POOL & SPA / NEAR TO BEACHES-DISNEYLAND. | $9,345 | $539 | 3 | 2 | 0.7 mi |
Charming & Quiet 3-BR Home by beaches & Disneyland | $5,860 | $338 | 3 | 2 | 0.71 mi |
Brand New Rest & Relax Close to Beach/Disney | $4,924 | $284 | 3 | 2 | 0.19 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