Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $359k initial cash invested.
-24.03%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$4,881
Rent
-$7,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$319k
Closing costs
1%
$15,947
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,881
Total Expenses
$12,067
Mortgage P&I
160%
$7,818
Property Taxes
22%
$1,086
Home Insurance
11%
$542
HOA
6%
$279
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Solis Park 4BR Home | Backyard | 1st Floor BDR | $6,726 | $351 | 4 | 3 | 1.65 mi |
A Stunning Panoramic View Home In Perfect OC Spot | $6,956 | $363 | 4 | 3 | 1.83 mi |
Modern Hilltop Villa 4 Suites/2 Living Rooms/2 Smart TVs/Office Space | $11,785 | $615 | 4 | 4 | 0.49 mi |
NEW 4BR Home in Portola Springs | Pool | Park | $5,001 | $261 | 4 | 3 | 1.43 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