Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.26% first-year return on $554k initial cash invested.
-28.26%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$6,383
Rent
-$13,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,383
Total Expenses
$19,417
Mortgage P&I
199%
$12,699
Property Taxes
33%
$2,086
Home Insurance
14%
$892
HOA
11%
$677
Property Management
15%
$957
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Modern Farmhouse | $3,942 | $162 | 3 | 3 | 2.1 mi |
Monthly Rental 30+ Night Min 3Br-2BA in Costa Mesa | $3,285 | $135 | 3 | 2 | 1.86 mi |
Live on Newport Back Bay | $7,203 | $296 | 3 | 3 | 0.31 mi |
3 bedroom townhome central newport | $7,422 | $305 | 3 | 2.5 | 0.84 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