Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.71% first-year return on $433k initial cash invested.
-22.71%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$5,514
Rent
-$8,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$390k
Closing costs
1%
$19,494
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,514
Total Expenses
$13,716
Mortgage P&I
176%
$9,708
Property Taxes
13%
$696
Home Insurance
12%
$665
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,378
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Oasis OC Pool/Spa 8 min 2 Beach | $7,691 | $389 | 4 | 2 | 0.75 mi |
Spacious 4BR Newport Heights home - Walk to beach | $7,730 | $391 | 4 | 3 | 1.76 mi |
Driftwood is Between Disneyland and Newport Beach | $3,994 | $202 | 4 | 2 | 1.08 mi |
Family-friendly oasis with tropical landscape | $9,095 | $460 | 4 | 2 | 1.27 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