Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $186k initial cash invested.
-18.56%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,320
Rent
-$2,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,978
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$6,190
Mortgage P&I
121%
$4,021
Property Taxes
9%
$302
Home Insurance
8%
$273
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#3 Comfortable 3BR new home near Little Saigon | $3,543 | $182 | 3 | 1 | 0.5 mi |
Orange Blossom | $6,151 | $316 | 3 | 2 | 0.53 mi |
#12 Cheerful Home near Little Saigon & Disneyland | $3,952 | $203 | 3 | 2 | 0.44 mi |
Cottage 15 Minutes from Disneyland | $3,640 | $187 | 2 | 1 | 0.37 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