Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $317k initial cash invested.
-16.31%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$6,848
Rent
-$4,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,848
Total Expenses
$11,157
Mortgage P&I
103%
$7,030
Property Taxes
5%
$352
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$1,027
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#OC#Comfy HOUSE getaway/Parks/ beach/pool | $9,760 | $382 | 3 | 3 | 0.61 mi |
Family Friendly Home - Near Disney & SNA Airport | $8,048 | $315 | 3 | 2 | 0.21 mi |
Mins to Disney! Chic 3BR w/ Insta Wall & Arcade | $8,074 | $316 | 3 | 2 | 0.52 mi |
Prime & Spacious, 5 min South Coast Plaza, SA12 | $9,837 | $385 | 3 | 2 | 0.74 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