Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.67% first-year return on $1013k initial cash invested.
-23.67%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$14,362
Rent
-$19,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4708k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1013k
Downpayment
20%
$942k
Closing costs
1%
$47,084
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$14,362
Total Expenses
$34,340
Mortgage P&I
167%
$24,014
Property Taxes
14%
$1,964
Home Insurance
10%
$1,470
HOA
0%
$0
Property Management
15%
$2,154
CapEx
4%
$574
Vacancy
0%
$0
Maintenance
4%
$574
Other
25%
$3,590
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newport Beach-Lido-Clean*Modern 4BR4BTHw/rooftop | $5,220 | $260 | 4 | 3.5 | 2.15 mi |
Island Retreat - Seconds from the Balboa Ferry! | $9,255 | $461 | 4 | 3 | 1.97 mi |
Connected Apartments next to Boardwalk/Balboa Pier | $11,001 | $548 | 4 | 3 | 2.29 mi |
Enchanting Balboa Island 4bdr: 223 Agate | $11,744 | $585 | 4 | 4 | 1.85 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