Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $365k initial cash invested.
-19.49%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$6,228
Rent
-$5,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,228
Total Expenses
$12,159
Mortgage P&I
132%
$8,196
Property Taxes
7%
$405
Home Insurance
9%
$569
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,557
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish • Sophisticated · Near Disneyland! | $7,118 | $325 | 4 | 3 | 1.53 mi |
NEW! 4BD 4BA Family Home near Disneyland | $6,723 | $307 | 4 | 4 | 1.22 mi |
Tropical Bright Modern House Near Disney/LA | $6,680 | $305 | 4 | 2 | 1.71 mi |
✨ 10 Min to Disneyland & Anaheim Convention Center | $7,008 | $320 | 4 | 2 | 1.95 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