Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.65% first-year return on $878k initial cash invested.
-27.65%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$5,962
Rent
-$20,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$878k
Downpayment
20%
$819k
Closing costs
1%
$40,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,962
Total Expenses
$26,191
Mortgage P&I
342%
$20,393
Property Taxes
24%
$1,459
Home Insurance
25%
$1,479
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Abode next to Newport Beach | $8,806 | $386 | 3 | 2 | 0.34 mi |
3BR/3BA by Huntington Newport Laguna Disney Irvine | $7,619 | $334 | 3 | 3.5 | 0.37 mi |
Spacious 3Bed Newport Getaway | $7,893 | $346 | 3 | 2.5 | 0.37 mi |
NEW! Modern Coastal Escape | $6,821 | $299 | 3 | 2.5 | 0.75 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