Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.37% first-year return on $440k initial cash invested.
-23.37%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,775
Rent
-$8,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$397k
Closing costs
1%
$19,833
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,775
Total Expenses
$13,352
Mortgage P&I
208%
$9,948
Property Taxes
9%
$413
Home Insurance
15%
$699
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Remodeled Irvine Northwood Home | $7,333 | $246 | 4 | 3 | 0.97 mi |
Irvine High-End Community | Convenient Business District | Quality Furniture | Close to Disney, UCI | $8,018 | $269 | 4 | 3 | 1.79 mi |
Woodbury-Walking to Shopping/Activities | $6,856 | $230 | 4 | 3 | 1.84 mi |
Single Family Home in Irvine | $6,886 | $231 | 4 | 3 | 2.19 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