Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.22% first-year return on $355k initial cash invested.
-27.22%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$4,484
Rent
-$8,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$327k
Closing costs
1%
$16,357
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,484
Total Expenses
$12,548
Mortgage P&I
183%
$8,205
Property Taxes
29%
$1,280
Home Insurance
13%
$591
HOA
7%
$320
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Irvine (Cypress Village/Great Park) New & Clean* | $4,385 | $178 | 2 | 2 | 0.65 mi |
Cozy Condo in Irvine 20Min from Disneyland | $3,326 | $135 | 2 | 2.5 | 0.63 mi |
Family/Business, Wifi + TV + Pool + Hot Tub. | $4,164 | $169 | 2 | 2 | 0.55 mi |
Luxury and comfort in the heart of Irvine – a perfect 3 bedroom home! | $8,771 | $356 | 3 | 2.5 | 0.71 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