Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.34% first-year return on $182k initial cash invested.
-3.34%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$7,506
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,506
Total Expenses
$8,012
Mortgage P&I
52%
$3,873
Property Taxes
4%
$264
Home Insurance
4%
$273
HOA
0%
$0
Property Management
15%
$1,126
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
EasyBreezes*Super Sale*April Magic! | $7,118 | $325 | 3 | 2 | 1.2 mi |
Charming Modern HM near Disney, family friendly | $6,482 | $296 | 3 | 2 | 1.24 mi |
Disney Family Vacation: 3BD/2BT/10’ to Disneyland | $5,891 | $269 | 3 | 2 | 1.36 mi |
The Disneyland House! 3 Miles to Disney & More! | $6,351 | $290 | 3 | 2 | 1.56 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