Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $326k initial cash invested.
-18.78%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$7,302
Rent
-$5,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$288k
Closing costs
1%
$14,376
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,302
Total Expenses
$12,401
Mortgage P&I
99%
$7,253
Property Taxes
16%
$1,188
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,095
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,826
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Retreat/RV Parking/Pickleball OC Red House | $5,618 | $253 | 4 | 2.5 | 0.53 mi |
Spacious 1 Story Pool Home 4BR 2BA w/ Big Yard | $6,595 | $297 | 4 | 2 | 0.04 mi |
Gorgeous Pool/Jac Home: 2 Ensuites & Game Room | $10,480 | $472 | 4 | 3 | 0.64 mi |
Tropical Pool Resort Bamboo Palapa Disney MiniGolf | $12,701 | $572 | 4 | 2.5 | 0.16 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