Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $218k initial cash invested.
-8.37%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$7,344
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,344
Total Expenses
$8,867
Mortgage P&I
65%
$4,739
Property Taxes
4%
$270
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$1,102
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Close to Disney. Walk to Packing District | $6,643 | $273 | 3 | 2 | 0.74 mi |
Historic craftsman, sleeps 9, 3br2.5ba, Disney 1mi | $8,638 | $355 | 3 | 2.5 | 0.6 mi |
Lux OC Retreat | by Los Angeles, Disney & Olympics | $9,198 | $378 | 3 | 2.5 | 0.51 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