Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $329k initial cash invested.
-15.88%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$8,112
Rent
-$4,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1451k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$290k
Closing costs
1%
$14,512
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,112
Total Expenses
$12,463
Mortgage P&I
87%
$7,059
Property Taxes
11%
$907
Home Insurance
6%
$486
HOA
1%
$118
Property Management
15%
$1,217
CapEx
4%
$324
Vacancy
0%
$0
Maintenance
4%
$324
Other
25%
$2,028
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unique 4 bedroom home in rural Orange County | $11,293 | $476 | 4 | 2.5 | 2.13 mi |
Chic 4BR Luxury Home •Bright Patio Oasis | $7,212 | $304 | 4 | 3 | 1.23 mi |
Modern Hilltop Villa 4 Suites/2 Living Rooms/2 Smart TVs/Office Space | $14,757 | $622 | 4 | 4 | 1.49 mi |
Luxury Model Home 4b4b | $13,998 | $590 | 4 | 4 | 1.65 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