Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $555k initial cash invested.
-27.23%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$4,925
Rent
-$12,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$506k
Closing costs
1%
$25,305
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,925
Total Expenses
$17,528
Mortgage P&I
259%
$12,762
Property Taxes
27%
$1,330
Home Insurance
19%
$920
HOA
3%
$152
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Irvine Stonegate 4BR&4Bath Home | $8,865 | $335 | 4 | 4 | 0.25 mi |
Beautiful Model Home Irvine 4 Bedroom | $10,029 | $379 | 4 | 3 | 0.65 mi |
20% OFF Monthly | Private Backyard& Prime Location | $7,595 | $287 | 4 | 3 | 0.67 mi |
4BR Homes in Crestwick w/ Office | Garage E#Clu | $8,336 | $315 | 4 | 4 | 0.3 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