Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $383k initial cash invested.
-19.78%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$7,670
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$341k
Closing costs
1%
$17,072
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,670
Total Expenses
$13,975
Mortgage P&I
112%
$8,563
Property Taxes
14%
$1,086
Home Insurance
8%
$612
HOA
0%
$32
Property Management
15%
$1,150
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Villa, Heated Pool, Spa, Disneyland, beach | $13,267 | $752 | 4 | 2.5 | 0.65 mi |
Retreat Style Private Pool Home in Orange County | $11,150 | $632 | 4 | 3 | 0.64 mi |
Getaway Treat | $6,122 | $347 | 4 | 2 | 0.73 mi |
Weekly & Monthly Discounts, book now! | $6,880 | $390 | 3 | 2 | 0.43 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