Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $196k initial cash invested.
-23.56%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,135
Rent
-$3,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,135
Total Expenses
$6,978
Mortgage P&I
139%
$4,345
Property Taxes
11%
$338
Home Insurance
10%
$306
HOA
15%
$485
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Remodeled 2BR Apt | Mins to Disney | Arcade | $4,907 | $218 | 2 | 2 | 3.42 mi |
Newly Remodeled 2 Bed/Bath w/ Restoration Hardware | $4,164 | $185 | 2 | 2 | 3.76 mi |
Discover Disney 2 Beds/ 2 Baths | $5,312 | $236 | 2 | 2 | 3.86 mi |
Anaheim newly remodeled Disneyland 2 bedroom | $3,241 | $144 | 2 | 1.5 | 3.11 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