Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $308k initial cash invested.
-22.16%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$4,557
Rent
-$5,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$10,240
Mortgage P&I
147%
$6,702
Property Taxes
13%
$608
Home Insurance
11%
$483
HOA
6%
$260
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,139
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century Modern Designer's Home | $6,566 | $251 | 3 | 3 | 0.28 mi |
new house* in great park irvine | $6,749 | $258 | 3 | 2.5 | 0.12 mi |
New 3BR | 1 Minute Walk to Solis Park | Pool | $7,298 | $279 | 3 | 2.5 | 0.24 mi |
Entire Villa Gated Luxury Community 24小时门卫配有泳池网球场 | $6,540 | $250 | 3 | 3.5 | 0.73 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