Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $273k initial cash invested.
-23.59%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,196
Rent
-$5,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,139
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$9,561
Mortgage P&I
146%
$6,121
Property Taxes
24%
$997
Home Insurance
10%
$429
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3B2B Retreat in Orange | $3,820 | $161 | 3 | 2 | 0.67 mi |
Light and Bright 2bed/2ba Beautiful garden setting | $3,155 | $133 | 2 | 2 | 0.19 mi |
Beautiful Clean 1 Story Disneyland, Chapman, Beach | $6,406 | $270 | 4 | 2 | 0.66 mi |
Spacious Orange Retreat w/ Patio & Fireplace | $7,426 | $313 | 3 | 2 | 0.39 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