Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $530k initial cash invested.
-21.89%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$6,808
Rent
-$9,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2410k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$530k
Downpayment
20%
$482k
Closing costs
1%
$24,104
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,808
Total Expenses
$16,481
Mortgage P&I
180%
$12,267
Property Taxes
1%
$74
Home Insurance
13%
$873
HOA
0%
$0
Property Management
15%
$1,021
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Conveniently Located, Coastal Cottage | $8,250 | $382 | 4 | 3 | 0.12 mi |
Back Bay Newport Beach | $6,414 | $297 | 3 | 2.5 | 0.73 mi |
Spacious 3BR/Yard/BBQ/Games/Free Parking! (0R2) | $7,775 | $360 | 3 | 2.5 | 0.44 mi |
3 bedroom next to Newport/Fashion Island/Beach | $7,105 | $329 | 3 | 2.5 | 0.59 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