Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $308k initial cash invested.
-17.01%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$7,172
Rent
-$4,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1355k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$271k
Closing costs
1%
$13,547
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,172
Total Expenses
$11,546
Mortgage P&I
95%
$6,838
Property Taxes
11%
$810
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,076
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,793
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable & Spacious near Disneyland | $8,968 | $378 | 4 | 2 | 0.56 mi |
Modern Oasis for Families & Business, Pets OK, EV | $6,596 | $278 | 3 | 2 | 0.32 mi |
Super Clean Family Home, Close to Tech & Hospitals | $6,002 | $253 | 3 | 2 | 0.5 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