Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $312k initial cash invested.
-20.18%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$6,098
Rent
-$5,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$274k
Closing costs
1%
$13,711
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,098
Total Expenses
$11,344
Mortgage P&I
113%
$6,909
Property Taxes
13%
$816
Home Insurance
8%
$490
HOA
3%
$202
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,524
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Anaheim Hills | EV Charger | 4BR + 3 BA | $9,605 | $347 | 4 | 3 | 1.24 mi |
Beautiful 4B Vacation Home in Yorba Linda M#42033 | $10,878 | $393 | 4 | 3 | 1.96 mi |
Secluded Romantic Getaway with Stunning NatureView | $12,290 | $444 | 4 | 2.5 | 0.73 mi |
Top of the World Anaheim View Home | $11,764 | $425 | 4 | 3.5 | 1.28 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