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 -25.96% first-year return on $605k initial cash invested.
-25.96%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$3,552
Rent
-$13,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $16,637 expenses = $13,085 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
$3,552
Total Expenses
$16,637
Mortgage P&I
389%
$13,824
Property Taxes
4%
$130
Home Insurance
28%
$978
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888