Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $209k initial cash invested.
-11.79%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$6,054
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,076
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,054
Total Expenses
$8,103
Mortgage P&I
72%
$4,384
Property Taxes
8%
$463
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,514
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Palm & Peace Poolside | Beach, Disney + King Bed | $7,232 | $317 | 3 | 2 | 1.06 mi |
Near Disneyland, Beach, & Orange County | $7,368 | $323 | 3 | 2 | 1.51 mi |
Monthly. All utilities and heated pool included | $6,958 | $305 | 3 | 2 | 1.54 mi |
Bellflower Breeze- Near Theme Parks & World Cup ! | $7,619 | $334 | 3 | 2 | 1.77 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