Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $215k initial cash invested.
-11.92%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$6,238
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$8,372
Mortgage P&I
73%
$4,528
Property Taxes
9%
$568
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$936
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,560
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled House Near Disneyland | $5,601 | $279 | 3 | 2 | 0.01 mi |
Peaceful Home 5 Miles To Disneyland Tesla Charger | $8,090 | $403 | 3 | 2 | 0.29 mi |
Modern Home 5 Miles To Disneyland w/Patio & BBQ | $8,050 | $401 | 3 | 2 | 0.32 mi |
The Enchanted Garden Retreat: Near Disney & more! | $5,460 | $272 | 3 | 2 | 0.48 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