Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $325k initial cash invested.
-17.69%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$7,024
Rent
-$4,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$287k
Closing costs
1%
$14,325
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,024
Total Expenses
$11,813
Mortgage P&I
103%
$7,220
Property Taxes
6%
$392
Home Insurance
7%
$508
HOA
5%
$321
Property Management
15%
$1,054
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,756
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Getaway Treat | $6,860 | $347 | 4 | 2 | 0.76 mi |
Misty Ridge: Spacious Home in MV | $6,860 | $347 | 4 | 3 | 0.32 mi |
Victory | $5,496 | $278 | 4 | 2 | 0.6 mi |
Your 2nd Home Mission Viejo | $6,070 | $307 | 4 | 2 | 0.67 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