Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.35% first-year return on $438k initial cash invested.
-27.35%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$4,129
Rent
-$9,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,987
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,129
Total Expenses
$14,104
Mortgage P&I
243%
$10,026
Property Taxes
29%
$1,212
Home Insurance
17%
$700
HOA
4%
$185
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 3 Bedrooms Apt with Pool/Gym | $9,305 | $478 | 3 | 2 | 0.74 mi |
New 3 Beds Apt in irvine/Pool/GYM | $7,592 | $390 | 2 | 2 | 0.7 mi |
Irvine (8 Irvine Best Value House) beautiful, safe, quiet house | $3,290 | $169 | 3 | 2.5 | 0.24 mi |
Luxurious Home Irvine Retreat | $3,699 | $190 | 3 | 2.5 | 0.28 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