Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $388k initial cash invested.
-15.58%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$10,347
Rent
-$5,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$347k
Closing costs
1%
$17,326
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$10,347
Total Expenses
$15,384
Mortgage P&I
85%
$8,818
Property Taxes
10%
$1,006
Home Insurance
6%
$593
HOA
0%
$0
Property Management
15%
$1,552
CapEx
4%
$414
Vacancy
0%
$0
Maintenance
4%
$414
Other
25%
$2,587
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Panorama Mountain View Resort w Stunning Pool View | $15,109 | $887 | 4 | 3 | 1.94 mi |
4000SF+18min Disney! Stunning Pool| Expansive Yard | $16,914 | $993 | 4 | 3.5 | 1.28 mi |
Disneyland Hill House w/ Pool. 4300sqft 7 beds | $14,155 | $831 | 4 | 4 | 1.87 mi |
Spacious Retreat with Scenic Mountain Views | $7,750 | $455 | 4 | 3 | 1.84 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