Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $192k initial cash invested.
-18.73%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$3,223
Rent
-$3,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,223
Total Expenses
$6,226
Mortgage P&I
132%
$4,260
Property Taxes
4%
$118
Home Insurance
9%
$301
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet 3 bd house in Pasadena | $3,351 | $162 | 3 | 2 | 0.65 mi |
Gratifying Abode 3B2B with Queen Beds | $4,799 | $232 | 3 | 2 | 0.75 mi |
Camellia room with private entrance | $2,006 | $97 | 1 | 1 | 0.11 mi |
Spacious Character Apartment | $1,717 | $83 | 1 | 1 | 0.11 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