Unlock all features! Tap here to upgrade
31781 National Park Dr, Laguna Niguel, CA 92677
3 beds • 2 baths • 2034 sqft
$2,795,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.76% first-year return on $605k initial cash invested.
-25.76%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,744
Rent
-$12,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $16,730 expenses = $12,986 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$16,730
Mortgage P&I
369%
$13,824
Property Taxes
3%
$130
Home Insurance
26%
$978
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936