Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $230k initial cash invested.
-10.46%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$6,922
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,922
Total Expenses
$8,926
Mortgage P&I
71%
$4,938
Property Taxes
5%
$323
Home Insurance
5%
$343
HOA
0%
$0
Property Management
15%
$1,038
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,730
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Designer 4BR/4BA by Disney / King 12+/Dog OK | $7,006 | $349 | 4 | 3.5 | 0.95 mi |
New Modern Home Near Disneyland! 4BR 3.5BA | $8,391 | $418 | 4 | 3.5 | 1.03 mi |
Entire House in Orange | $4,336 | $216 | 4 | 3 | 2.1 mi |
☆4 Bedroom Townhome ✓NETFLIX+4K TV ❁King Bed ☆ | $4,236 | $211 | 4 | 2.5 | 0.95 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