Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $234k initial cash invested.
-8.56%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$7,387
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,387
Total Expenses
$9,055
Mortgage P&I
66%
$4,859
Property Taxes
3%
$206
Home Insurance
5%
$350
HOA
1%
$95
Property Management
15%
$1,108
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,847
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning 4-bedroom home with large backyard in OC | $8,056 | $323 | 4 | 2 | 0.49 mi |
Serene 4BR3B｜Spacious Living｜Office & StudyE#42129 | $6,086 | $244 | 4 | 3 | 2.11 mi |
Serene on Serreno | $11,324 | $454 | 4 | 2 | 0.97 mi |
Chic 4BR Luxury Home •Bright Patio Oasis | $7,582 | $304 | 4 | 3 | 1.5 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