Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $402k initial cash invested.
-15.9%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$9,158
Rent
-$5,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,158
Total Expenses
$14,482
Mortgage P&I
99%
$9,073
Property Taxes
4%
$353
Home Insurance
7%
$630
HOA
0%
$30
Property Management
15%
$1,374
CapEx
4%
$366
Vacancy
0%
$0
Maintenance
4%
$366
Other
25%
$2,290
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SoCal Getaway with Firepit + Fun | Casa Cordero | $12,350 | $606 | 5 | 3 | 0.03 mi |
OC Oasis | $10,312 | $506 | 4 | 3 | 0.56 mi |
Beautiful Mission Viejo Home | $5,767 | $283 | 3 | 2 | 0.09 mi |
Serenity meets Accessibility | $4,626 | $227 | 3 | 3 | 0.69 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