Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.62% first-year return on $231k initial cash invested.
-16.62%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$5,910
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,138
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,910
Total Expenses
$9,108
Mortgage P&I
87%
$5,115
Property Taxes
12%
$705
Home Insurance
7%
$402
HOA
1%
$50
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,478
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW! Modern Coastal Escape | $7,003 | $299 | 3 | 2.5 | 0.39 mi |
3BR/3BA by Huntington Disneyland Orange Irvine SNA | $7,916 | $338 | 3 | 3.5 | 0.54 mi |
3BR Spacious Escape I Heart of OC I Beach I Golf | $5,785 | $247 | 3 | 2 | 0.06 mi |
A Homey Home Away From Home Stay | $8,478 | $362 | 3 | 2 | 0.75 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