Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.15% first-year return on $176k initial cash invested.
-15.15%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$3,736
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$5,951
Mortgage P&I
101%
$3,784
Property Taxes
3%
$113
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcom 3bedroom,2bath guesthouse Westminster OC | $3,637 | $244 | 3 | 2 | 0.51 mi |
Tropical Townhouse - 3 bed/3 bath/2 living rooms | $2,012 | $135 | 3 | 3 | 0.65 mi |
4BR 2BA Spacious Family Home in Santa Ana | $4,829 | $324 | 4 | 2 | 0.04 mi |
Spring Getaway | Newly Remodeled Home Near Disney | $4,501 | $302 | 3 | 2 | 0.42 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