Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $318k initial cash invested.
-13.67%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$7,555
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,555
Total Expenses
$11,177
Mortgage P&I
91%
$6,863
Property Taxes
3%
$198
Home Insurance
6%
$490
HOA
0%
$0
Property Management
15%
$1,133
CapEx
4%
$302
Vacancy
0%
$0
Maintenance
4%
$302
Other
25%
$1,889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly beautiful home w/ large backyard | $5,081 | $232 | 4 | 3 | 0.6 mi |
NEW Spacious 4BR 3BA Home RV Parking Huge Backyard | $5,913 | $270 | 4 | 3 | 1.59 mi |
Spacious 4BR/3.5BA Family Home Near Disneyland | $7,621 | $348 | 4 | 3.5 | 1.71 mi |
@ Marbella Lane - Contemporary 4BR Charm w/ Pool | $5,147 | $235 | 4 | 2 | 1.2 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