Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $257k initial cash invested.
-11.23%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$8,588
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$222k
Closing costs
1%
$11,115
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,588
Total Expenses
$10,998
Mortgage P&I
63%
$5,449
Property Taxes
6%
$482
Home Insurance
4%
$362
HOA
7%
$582
Property Management
15%
$1,288
CapEx
4%
$344
Vacancy
0%
$0
Maintenance
4%
$344
Other
25%
$2,147
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
OC Oasis | $10,927 | $506 | 4 | 3 | 0.45 mi |
SoCal Getaway with Firepit + Fun | Casa Cordero | $13,087 | $606 | 5 | 3 | 0.64 mi |
Beautiful Mission Viejo Home | $6,112 | $283 | 3 | 2 | 0.59 mi |
Serenity meets Accessibility | $4,902 | $227 | 3 | 3 | 0.11 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