Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $286k initial cash invested.
-16.23%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$5,885
Rent
-$3,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,885
Total Expenses
$9,758
Mortgage P&I
106%
$6,261
Property Taxes
3%
$190
Home Insurance
7%
$385
HOA
2%
$98
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly renovated and furnished Lake Forest home near Orange County attractions! | $4,922 | $174 | 3 | 2 | 2.02 mi |
Orange County - Lake Forest Home | $5,940 | $210 | 3 | 2.5 | 1.27 mi |
Peaceful modern renovated house with hot tub | $8,090 | $286 | 3 | 2 | 1.07 mi |
Lovely single story on the park! | $6,054 | $214 | 3 | 2 | 2.27 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