Unlock all features! Tap here to upgrade
17571 Wrightwood Ln, Huntington Beach, CA 92649
4 beds • 2 baths • 1819 sqft
$1,238,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.45% first-year return on $284k initial cash invested.
-14.45%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$7,307
Rent
-$3,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$248k
Closing costs
1%
$12,389
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,307
Total Expenses
$10,730
Mortgage P&I
85%
$6,243
Property Taxes
7%
$544
Home Insurance
6%
$436
HOA
0%
$0
Property Management
15%
$1,096
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,827
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ᗪ𝒆𝓛𝐢Ǥħ𝐓𝔽𝕌𝓵 Stay in OC | $6,989 | $359 | 4 | 2 | 2.11 mi |
Huntington beach cozy house | $5,782 | $297 | 4 | 2 | 0.49 mi |
Coastal Getaway: 4BR Huntington B near Surf & Sun! | $7,962 | $409 | 4 | 2 | 2.11 mi |
Disneyland- Huntington Beach Retreat Home. | $7,670 | $394 | 4 | 2 | 2.21 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