Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $644k initial cash invested.
-25.19%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$5,492
Rent
-$13,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$644k
Downpayment
20%
$590k
Closing costs
1%
$29,501
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,492
Total Expenses
$19,002
Mortgage P&I
268%
$14,691
Property Taxes
11%
$626
Home Insurance
19%
$1,048
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,373
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newport 3 Bed 2.5 Bath 10 mins to pier | $6,151 | $277 | 3 | 2.5 | 0.58 mi |
Spacious 4BR Newport Heights home - Walk to beach | $8,682 | $391 | 4 | 3 | 0.36 mi |
Newport Beach Family Home 1/2 mile from the ocean | $7,882 | $355 | 3 | 2 | 0.17 mi |
Eastside Heights Contemporary | $6,883 | $310 | 3 | 2 | 0.21 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