Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.15% first-year return on $303k initial cash invested.
-15.15%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$6,715
Rent
-$3,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$265k
Closing costs
1%
$13,269
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,715
Total Expenses
$10,536
Mortgage P&I
100%
$6,694
Property Taxes
2%
$146
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$1,007
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,679
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#25 Cozy 4BR Home 10 Mins to the Beach | $6,002 | $253 | 4 | 2 | 0.89 mi |
GreatLocationHouse4BD3BT2Parking | $4,128 | $174 | 4 | 3 | 2.16 mi |
BEAUTIFUL HOME | PERFECT LOCATION |NEAR DISNEY | $7,924 | $334 | 4 | 2 | 0.8 mi |
Rustic Charm Retreat next to South Coast & SNA | $7,972 | $336 | 4 | 2 | 1.15 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