Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $273k initial cash invested.
-19.32%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$5,735
Rent
-$4,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,735
Total Expenses
$10,137
Mortgage P&I
105%
$6,041
Property Taxes
14%
$792
Home Insurance
8%
$432
HOA
2%
$120
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,434
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Top of the World Anaheim View Home | $11,893 | $425 | 4 | 3.5 | 1.27 mi |
Anaheim Home w/ Pool, 14 Mi to Disneyland! | $6,772 | $242 | 3 | 3 | 2.02 mi |
Secluded Romantic Getaway with Stunning NatureView | $12,425 | $444 | 4 | 2.5 | 2.51 mi |
Japanese Garden Yorba Linda Hills Luxury Home | $13,012 | $465 | 4 | 3.5 | 2.76 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