Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.1% first-year return on $156k initial cash invested.
-20.1%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,090
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,584
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$5,707
Mortgage P&I
107%
$3,318
Property Taxes
22%
$677
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Arcade & Huge Yard | 30 Min to Disneyland | $3,520 | $163 | 3 | 2 | 0.44 mi |
*Home 20 mins to Disneyland | $4,190 | $194 | 3 | 2 | 0.63 mi |
Bungalow Offering the Best of LA & OC | $4,384 | $203 | 3 | 2 | 0.74 mi |
Charming 2 Bedrooms 2 Baths Villa Patio BBQ Garage | $2,311 | $107 | 2 | 2 | 0.54 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