Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $347k initial cash invested.
-23.01%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$4,509
Rent
-$6,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$308k
Closing costs
1%
$15,385
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,509
Total Expenses
$11,163
Mortgage P&I
166%
$7,483
Property Taxes
19%
$861
Home Insurance
12%
$524
HOA
3%
$132
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 4BR3B｜Garden Oasis｜Family Friendly G#42087 | $8,176 | $420 | 4 | 3 | 0.69 mi |
Standalone House Large Backyard | $5,918 | $304 | 4 | 2 | 0.64 mi |
Elegant 4BR3B｜Tranquil Garden｜Pets Welcome E#42087 | $5,100 | $262 | 4 | 3 | 0.69 mi |
Upscale 1story, Sunshine, Beaches House in OC | $7,261 | $373 | 3 | 2 | 0.75 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