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 -22.18% first-year return on $311k initial cash invested.
-22.18%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$4,704
Rent
-$5,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $10,449 expenses = $5,745 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
$4,704
Total Expenses
$10,449
Mortgage P&I
148%
$6,985
Property Taxes
15%
$692
Home Insurance
10%
$485
HOA
1%
$29
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176