Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.19% first-year return on $248k initial cash invested.
-9.19%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$9,024
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$214k
Closing costs
1%
$10,682
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$9,024
Total Expenses
$10,925
Mortgage P&I
58%
$5,221
Property Taxes
10%
$908
Home Insurance
5%
$464
HOA
0%
$0
Property Management
15%
$1,354
CapEx
4%
$361
Vacancy
0%
$0
Maintenance
4%
$361
Other
25%
$2,256
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coastal Chic Haven: pool, billiards near beaches | $14,966 | $639 | 4 | 2 | 1.93 mi |
CA4. Hot Tub, Mini Golf, Game Room & EV Charger | $12,436 | $531 | 4 | 2 | 1.02 mi |
~Soluna~ 4-Bedroom Oasis w Expansive Outdoor Living—Positioned Between LA & OC | $11,008 | $470 | 4 | 2 | 1.07 mi |
Trendy Getaway | Hot Tub | 20 mins to Disney | $9,111 | $389 | 4 | 2 | 1.11 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