Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $242k initial cash invested.
-15.56%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$6,326
Rent
-$3,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,326
Total Expenses
$9,466
Mortgage P&I
85%
$5,379
Property Taxes
11%
$674
Home Insurance
6%
$376
HOA
0%
$0
Property Management
15%
$949
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,582
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
🏖Pool & Hot Tub, Fun Games, 8 Min to Disneyland🐭 | $11,942 | $586 | 3 | 2 | 2.23 mi |
Newly Renovated Villa | $10,047 | $493 | 3 | 2.5 | 1.98 mi |
Near Disneyland and Knott's Pool house with Arcade | $9,109 | $447 | 3 | 2 | 1.01 mi |
Fairytale Escape -Disney Pool Retreat Unwind&Relax | $10,210 | $501 | 3 | 2 | 1.64 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