Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $192k initial cash invested.
-8.37%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$5,804
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,804
Total Expenses
$7,142
Mortgage P&I
68%
$3,968
Property Taxes
2%
$108
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$871
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monthly Rental. Corporate Housing & Relocation | $4,638 | $193 | 4 | 2 | 0.19 mi |
Pool home away from home near Disneyland Park | $4,493 | $187 | 3 | 2 | 0.06 mi |
Walking distance to Angel Stadium, Near Disneyland | $4,037 | $168 | 3 | 2 | 0.65 mi |
Entire Condo Near Disneyland 31+ days | $3,292 | $137 | 3 | 2.5 | 0.71 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