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 -22.48% first-year return on $486k initial cash invested.
-22.48%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$7,298
Rent
-$9,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,298 income − $16,409 expenses = $9,111 out of pocket
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
$7,298
Total Expenses
$16,409
Mortgage P&I
153%
$11,132
Property Taxes
14%
$986
Home Insurance
11%
$788
HOA
0%
$0
Property Management
15%
$1,095
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,824