Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $363k initial cash invested.
-16.41%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$8,118
Rent
-$4,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$323k
Closing costs
1%
$16,127
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,118
Total Expenses
$13,078
Mortgage P&I
97%
$7,844
Property Taxes
9%
$736
Home Insurance
6%
$482
HOA
1%
$118
Property Management
15%
$1,218
CapEx
4%
$325
Vacancy
0%
$0
Maintenance
4%
$325
Other
25%
$2,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic 4BR Luxury Home •Bright Patio Oasis | $7,490 | $304 | 4 | 3 | 1.3 mi |
Toll Brothers in Lake Forest 4b 3.5b house | $8,032 | $326 | 4 | 3.5 | 1.22 mi |
Unique 4 bedroom home in rural Orange County | $11,727 | $476 | 4 | 2.5 | 2.27 mi |
Modern Hilltop Villa 4 Suites/2 Living Rooms/2 Smart TVs/Office Space | $15,325 | $622 | 4 | 4 | 1.34 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