Unlock all features! Tap here to upgrade
25281 Via Piedra Blanca, Laguna Niguel, CA 92677
3 beds • 3 baths • 2463 sqft
$2,230,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.16% first-year return on $486k initial cash invested.
-24.16%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,983
Rent
-$9,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$446k
Closing costs
1%
$22,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,983
Total Expenses
$15,777
Mortgage P&I
186%
$11,132
Property Taxes
16%
$986
Home Insurance
13%
$788
HOA
0%
$0
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,496