Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $208k initial cash invested.
-3.88%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$8,073
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,073
Total Expenses
$8,745
Mortgage P&I
54%
$4,324
Property Taxes
3%
$240
Home Insurance
4%
$306
HOA
0%
$0
Property Management
15%
$1,211
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,018
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
11 miles to Disneyland - Family Friendly Home | $7,927 | $357 | 4 | 2 | 2.03 mi |
@ Marbella Lane – Spacious 4BR Modern Family Home! | $6,128 | $276 | 4 | 2.5 | 1.69 mi |
Tostitos Commercial House | $6,905 | $311 | 4 | 3 | 1.03 mi |
Disney Family Getaway Pool, Games – Sleeps 12 | $10,658 | $480 | 4 | 2 | 2.19 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