Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $248k initial cash invested.
-14.38%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$5,897
Rent
-$2,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$213k
Closing costs
1%
$10,664
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,897
Total Expenses
$8,869
Mortgage P&I
91%
$5,364
Property Taxes
5%
$294
Home Insurance
6%
$380
HOA
0%
$0
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,474
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool |Jacuzzi | Firepit | Orange Circle | 30 Day+ | $7,061 | $318 | 4 | 2 | 0.18 mi |
Cozy Modern 3Br, 10 mins from Disneyland | $6,040 | $272 | 3 | 2 | 0.43 mi |
Experience the Magic | $5,706 | $257 | 3 | 2 | 0.49 mi |
Modern Disney Getaway with Pool | $11,102 | $500 | 5 | 2 | 0.62 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