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 -16.46% first-year return on $311k initial cash invested.
-16.46%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$7,553
Rent
-$4,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,553 income − $11,816 expenses = $4,263 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
$7,553
Total Expenses
$11,816
Mortgage P&I
92%
$6,985
Property Taxes
9%
$692
Home Insurance
6%
$485
HOA
0%
$29
Property Management
15%
$1,133
CapEx
4%
$302
Vacancy
0%
$0
Maintenance
4%
$302
Other
25%
$1,888