Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $360k initial cash invested.
-17.47%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$6,518
Rent
-$5,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,518
Total Expenses
$11,760
Mortgage P&I
121%
$7,880
Property Taxes
3%
$190
Home Insurance
9%
$560
HOA
0%
$0
Property Management
15%
$978
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Huntington Beach Escape | $3,527 | $223 | 4 | 3 | 0.65 mi |
NEW 4BR POOL Home near Beach, Park & Disneyland | $7,529 | $476 | 4 | 3 | 0.66 mi |
Brand New 4Bed 3Bath Sleep10 POOL Home 6Mins to Beach, near park and Disneyland. | $8,478 | $536 | 4 | 3 | 0.57 mi |
Pearl Beach Villa Huntington Beach | $10,138 | $641 | 4 | 3 | 0.77 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