Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $329k initial cash invested.
-17.98%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$6,261
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$297k
Closing costs
1%
$14,831
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,261
Total Expenses
$11,197
Mortgage P&I
120%
$7,482
Property Taxes
3%
$203
Home Insurance
8%
$508
HOA
0%
$0
Property Management
15%
$939
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,565
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Completely Renovated Quite Luxury Home Near Disney | $10,679 | $524 | 4 | 3.5 | 0.34 mi |
Family Retreat/RV Parking/Pickleball OC Red House | $5,156 | $253 | 4 | 2.5 | 0.49 mi |
Tropical Pool Resort Bamboo Palapa Disney MiniGolf | $11,657 | $572 | 4 | 2.5 | 0.72 mi |
Spacious 1 Story Pool Home 4BR 2BA w/ Big Yard | $6,053 | $297 | 4 | 2 | 0.6 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