Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.42% first-year return on $265k initial cash invested.
-14.42%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,433
Rent
-$3,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1148k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$230k
Closing costs
1%
$11,483
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,433
Total Expenses
$9,619
Mortgage P&I
90%
$5,758
Property Taxes
6%
$384
Home Insurance
6%
$390
HOA
0%
$0
Property Management
15%
$965
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
10min to BEACH+PIER! Hot Tub / Theater / Fire Pit | $7,468 | $341 | 4 | 2 | 2.25 mi |
Disney Oasis | 4 BR Pool+Hot Tub, Close to Beaches | $9,921 | $453 | 4 | 2 | 1.2 mi |
Home Sweet Home - 4-Bedroom Single level Home | $4,884 | $223 | 4 | 2 | 1.24 mi |
OC Escape: 4BR, BBQ, Patio, Near Disney and Beach | $8,607 | $393 | 4 | 2 | 2.12 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