Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $308k initial cash invested.
-18.62%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$6,240
Rent
-$4,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,240
Total Expenses
$11,011
Mortgage P&I
107%
$6,704
Property Taxes
12%
$762
Home Insurance
8%
$472
HOA
1%
$77
Property Management
15%
$936
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,560
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Top of the World Anaheim View Home | $12,151 | $425 | 4 | 3.5 | 1.19 mi |
Secluded Romantic Getaway with Stunning NatureView | $12,695 | $444 | 4 | 2.5 | 2.09 mi |
Beautiful 4B Vacation Home in Yorba Linda M#42033 | $11,237 | $393 | 4 | 3 | 1.89 mi |
Anaheim Hills | EV Charger | 4BR + 3 BA | $9,921 | $347 | 4 | 3 | 2.25 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