Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.25% first-year return on $316k initial cash invested.
-22.25%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$4,317
Rent
-$5,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,189
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$10,176
Mortgage P&I
166%
$7,162
Property Taxes
10%
$434
Home Insurance
12%
$507
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rooftop View, Spacious Yard, 19 min Disney, OR3 | $9,339 | $345 | 3 | 2 | 0.64 mi |
Spacious 1 Story Pool Home 4BR 2BA w/ Big Yard | $8,527 | $315 | 4 | 2 | 0.67 mi |
Comfortable Scenic Orange County Home | $3,736 | $138 | 3 | 2 | 0.68 mi |
Family Retreat/RV Parking/Pickleball OC Red House | $6,849 | $253 | 4 | 2.5 | 0.18 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