Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $197k initial cash invested.
-16.43%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$5,226
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$176k
Closing costs
1%
$8,810
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$5,226
Total Expenses
$7,924
Mortgage P&I
85%
$4,440
Property Taxes
2%
$93
Home Insurance
6%
$293
HOA
11%
$590
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Delightful 2- Bedroom Camper with Patio | $2,920 | $120 | 2 | 2 | 2.3 mi |
K1~Private Entry/Kitchenette~Suite Down~Monthly~中文 | $2,117 | $87 | 1 | 1 | 1.62 mi |
Modern Serenity: in the Heart of Mission Viejo | $7,349 | $302 | 2 | 2 | 2.13 mi |
Lovely single story on the park! | $5,207 | $214 | 3 | 2 | 0.9 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