Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $237k initial cash invested.
-17.64%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$5,077
Rent
-$3,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,077
Total Expenses
$8,565
Mortgage P&I
101%
$5,120
Property Taxes
8%
$409
Home Insurance
7%
$368
HOA
5%
$231
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,269
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3BR3B Retreat｜Flexible Lease Terms E#41565 | $6,102 | $236 | 3 | 3.5 | 0.5 mi |
Newly renovated and furnished Lake Forest home near Orange County attractions! | $4,499 | $174 | 3 | 2 | 0.19 mi |
Ultra-Luxury 3BR Villa w/ Pool & Concierge | $7,911 | $306 | 3 | 3.5 | 0.39 mi |
Stylish 3BR｜Family-Friendly Comfort & CharmG#41565 | $5,921 | $229 | 3 | 3.5 | 0.4 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