Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $398k initial cash invested.
-21.56%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$7,414
Rent
-$7,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$356k
Closing costs
1%
$17,801
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,414
Total Expenses
$14,562
Mortgage P&I
120%
$8,865
Property Taxes
19%
$1,413
Home Insurance
10%
$724
HOA
0%
$0
Property Management
15%
$1,112
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
GreatLocationHouse4BD3BT2Parking | $4,648 | $191 | 4 | 3 | 1.22 mi |
#25 Cozy 4BR Home 10 Mins to the Beach | $6,521 | $268 | 4 | 2 | 1.08 mi |
Surf City Rambler convenient to Everything. | $7,227 | $297 | 4 | 2 | 2.23 mi |
Driftwood is Between Disneyland and Newport Beach | $4,915 | $202 | 4 | 2 | 1.28 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