Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.15% first-year return on $616k initial cash invested.
-25.15%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$5,929
Rent
-$12,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2819k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$616k
Downpayment
20%
$564k
Closing costs
1%
$28,193
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,929
Total Expenses
$18,841
Mortgage P&I
242%
$14,336
Property Taxes
13%
$750
Home Insurance
15%
$910
HOA
0%
$0
Property Management
15%
$889
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,482
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newport Beach-Lido-Clean*Modern 4BR4BTHw/rooftop | $5,299 | $260 | 4 | 3.5 | 2.16 mi |
Key Hosting Co I Newport Beach | $5,767 | $283 | 4 | 3 | 0.96 mi |
Conveniently Located, Coastal Cottage | $7,785 | $382 | 4 | 3 | 1.09 mi |
Luxe Modern Retreat with Pool, Billard table & Gym - Perfect for Entertaining | $11,718 | $575 | 4 | 3 | 1.6 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