Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $380k initial cash invested.
-23.98%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$4,162
Rent
-$7,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$344k
Closing costs
1%
$17,222
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$11,749
Mortgage P&I
211%
$8,765
Property Taxes
7%
$306
Home Insurance
16%
$682
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monthly Rental 30+ Night Min 3Br-2BA in Costa Mesa | $3,121 | $135 | 3 | 2 | 0.26 mi |
Cozy Family Condo near Newport Beach, 3br/2b | $5,987 | $259 | 3 | 2 | 0.71 mi |
Back Bay Newport Beach | $6,866 | $297 | 3 | 2.5 | 0.64 mi |
Driftwood is Between Disneyland and Newport Beach | $4,762 | $206 | 4 | 2 | 0.26 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