Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.52% first-year return on $281k initial cash invested.
-21.52%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,090
Rent
-$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,537
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$9,135
Mortgage P&I
149%
$6,113
Property Taxes
13%
$516
Home Insurance
13%
$542
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vanellie House-Huntington Beach 3beds-2baths | $7,446 | $269 | 3 | 2 | 0.6 mi |
Clean & Roomy Huntington Beach Getaway | $6,864 | $248 | 3 | 2 | 0.61 mi |
3bd/2ba Family Getaway in HB | $5,923 | $214 | 3 | 2 | 0.67 mi |
Monthly Rental 30+ Night Min 3Br 1.5 BA townhouse | $3,903 | $141 | 3 | 1.5 | 0.26 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