Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $266k initial cash invested.
-20.18%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,987
Rent
-$4,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,987
Total Expenses
$8,451
Mortgage P&I
145%
$5,795
Property Taxes
9%
$341
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$997
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Convenient living on Victor Avenue M#42270 | $6,605 | $244 | 3 | 3 | 0.41 mi |
NEW! 2018 Modern Vacation Home: 4BR - Sleeps 10+ | $5,008 | $185 | 4 | 2 | 0.07 mi |
3BR Family-Friendly Home | 8 Min to Disney E#42270 | $4,413 | $163 | 3 | 3 | 0.33 mi |
Stylish 3BR Anaheim Stay | Garage Access G#42270 | $5,874 | $217 | 3 | 3 | 0.5 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