Unlock all features! Tap here to upgrade
26581 Avenida Veronica, Mission Viejo, CA 92691
3 beds • 2 baths • 1766 sqft
$1,394,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.07% first-year return on $311k initial cash invested.
-22.07%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$4,758
Rent
-$5,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,758 income − $10,475 expenses = $5,717 out of pocket
Investment Breakdown
|
Purchase Price
$1394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,943
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,758
Total Expenses
$10,475
Mortgage P&I
147%
$6,985
Property Taxes
15%
$692
Home Insurance
10%
$485
HOA
1%
$29
Property Management
15%
$714
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,190