Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $291k initial cash invested.
-20.02%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$5,867
Rent
-$4,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,867
Total Expenses
$10,718
Mortgage P&I
112%
$6,557
Property Taxes
15%
$889
Home Insurance
8%
$455
HOA
0%
$0
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,467
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Modern Home | Minutes to Disneyland | $6,103 | $264 | 3 | 2.5 | 0.88 mi |
Super Clean Family Home, Close to Tech & Hospitals | $5,849 | $253 | 3 | 2 | 0.98 mi |
Experience the Magic | $5,895 | $255 | 3 | 2 | 1.12 mi |
Disneyland/Orange Downtown/Chapman Univ/OC Beaches | $6,473 | $280 | 3 | 2 | 1.52 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