Unlock all features! Tap here to upgrade
2073 Hidden Valley Canyon Rd, Laguna Beach, CA 92651
3 beds • 3 baths • 1774 sqft
$2,391,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.4% first-year return on $520k initial cash invested.
-27.4%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$3,813
Rent
-$11,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $15,691 expenses = $11,878 out of pocket
Investment Breakdown
|
Purchase Price
$2391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$478k
Closing costs
1%
$23,910
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$15,691
Mortgage P&I
314%
$11,960
Property Taxes
30%
$1,152
Home Insurance
16%
$623
HOA
3%
$125
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$953