Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $416k initial cash invested.
-24.23%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$4,953
Rent
-$8,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1867k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$373k
Closing costs
1%
$18,669
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,953
Total Expenses
$13,355
Mortgage P&I
189%
$9,365
Property Taxes
18%
$906
Home Insurance
11%
$560
HOA
3%
$147
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coldbrook Oasis | Lush Yard | Private Pool G#42225 | $7,870 | $345 | 3 | 2.5 | 0.71 mi |
Coldbrook Oasis M#42225 | $9,581 | $420 | 3 | 2.5 | 0.72 mi |
Home like Quiet SFH near North Lake & UC Irvine | $6,273 | $275 | 4 | 3 | 0.19 mi |
Bright Del Carlo Gem | 1st Flr BR | Garage G#41997 | $7,026 | $308 | 4 | 2.5 | 0.07 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