Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $213k initial cash invested.
-20.7%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,635
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,635
Total Expenses
$7,305
Mortgage P&I
126%
$4,573
Property Taxes
15%
$548
Home Insurance
9%
$315
HOA
3%
$125
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Parker Tudor Home 4 Bed 3.5 Bath Office | $3,458 | $203 | 4 | 3.5 | 0.46 mi |
Cheerful 3 Bedroom - Manhattan Beach Inspired Home | $4,020 | $236 | 3 | 2.5 | 0.44 mi |
Modern & Spacious 3-BR Home with Garage | $5,093 | $299 | 3 | 2.5 | 0.66 mi |
Parker 5BR Home w/ Large Yard | $5,093 | $299 | 5 | 3.5 | 0.63 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