Unlock all features! Tap here to upgrade
1827 Port Westbourne Pl, Newport Beach, CA 92660
4 beds • 3 baths • 3115 sqft
$4,440,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -34.27% first-year return on $957k initial cash invested.
-34.27%
Cash On Cash
-1.28%
Cap Rate
-0.21
DSCR
$0
Rent
-$27,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$957k
Downpayment
20%
$888k
Closing costs
1%
$44,406
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$0
Total Expenses
$27,313
Mortgage P&I
225800000%
$22,580
Property Taxes
25000000%
$2,500
Home Insurance
20980000%
$2,098
HOA
1350000%
$135
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
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