Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $134k initial cash invested.
-18.79%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$2,990
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$2,990
Total Expenses
$5,090
Mortgage P&I
99%
$2,958
Property Taxes
10%
$295
Home Insurance
6%
$192
HOA
7%
$209
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 Beds APT in Highland Park/ DTLA W/ Free Parking | $3,958 | $169 | 1 | 1 | 0.38 mi |
Centrally Located Comfortable 1BD | $5,012 | $214 | 1 | 1 | 0.4 mi |
Luxurious Downtown LA Apartment with skyline views | $5,363 | $229 | 1 | 1 | 0.43 mi |
Large 1BR Retreat, Steps from Shops & Market | $2,974 | $127 | 1 | 1 | 0.43 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