Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $365k initial cash invested.
-18.03%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$7,283
Rent
-$5,488
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
6.3%
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
$7,283
Total Expenses
$12,771
Mortgage P&I
111%
$8,066
Property Taxes
7%
$536
Home Insurance
8%
$569
HOA
1%
$105
Property Management
15%
$1,092
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,821
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Laguna Beach/Disney/4BR 3BA/Pool-Jacuzzi | $9,680 | $408 | 4 | 3 | 0.69 mi |
A Stunning Panoramic View Home In Perfect OC Spot | $8,470 | $357 | 4 | 3 | 0.73 mi |
Luxe 4BR Family Retreat w/ Games Room, Patio & BBQ | $9,537 | $402 | 4 | 4 | 1.49 mi |
R Lake Forest 4BR w/Lake View | $10,036 | $423 | 4 | 2 | 1.53 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