Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $207k initial cash invested.
-15.9%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$4,315
Rent
-$2,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,315
Total Expenses
$7,055
Mortgage P&I
102%
$4,394
Property Taxes
6%
$274
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3BR Family Home Near Disneyland & HB Beache | $5,285 | $238 | 3 | 2 | 0.58 mi |
Home Sweet Home - 4-Bedroom Single level Home | $4,952 | $223 | 4 | 2 | 0.38 mi |
Spacious & Lovely 2BD/2BA! 5Mins to Disney! Angel Stadium! The Outlets! Etc... | $5,951 | $268 | 2 | 2 | 0.57 mi |
Cozy guest home in O.C with 2 rooms | $3,886 | $175 | 2 | 2 | 0.74 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