Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.75% first-year return on $276k initial cash invested.
-10.75%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$7,422
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$240k
Closing costs
1%
$11,999
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,422
Total Expenses
$9,895
Mortgage P&I
79%
$5,878
Property Taxes
0%
$2
Home Insurance
6%
$420
HOA
0%
$32
Property Management
15%
$1,113
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa de la Loma - a Cozy & Colorful Retreat | $5,529 | $249 | 4 | 2 | 0.89 mi |
Stunning 4-bedroom home with large backyard in OC | $7,128 | $321 | 4 | 2 | 1.6 mi |
Beautiful Mid Centry light and Bright home. | $6,328 | $285 | 4 | 2 | 1.76 mi |
Peaceful modern upgraded home | $6,284 | $283 | 4 | 2 | 2.3 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