Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $249k initial cash invested.
-20.91%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$4,687
Rent
-$4,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,687
Total Expenses
$9,022
Mortgage P&I
118%
$5,547
Property Taxes
18%
$824
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,172
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3Bed 2Bath Beautiful Home in Orange | $10,158 | $506 | 3 | 2 | 0.36 mi |
Ruta's Original Old Towne Inn | $8,632 | $430 | 3 | 3 | 0.59 mi |
Experience the Magic | $5,119 | $255 | 3 | 2 | 0.74 mi |
Orange Gem | $5,480 | $273 | 2 | 2 | 0.3 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