Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $263k initial cash invested.
-14.29%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$6,484
Rent
-$3,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$228k
Closing costs
1%
$11,404
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,484
Total Expenses
$9,622
Mortgage P&I
85%
$5,506
Property Taxes
8%
$513
Home Insurance
6%
$401
HOA
1%
$90
Property Management
15%
$973
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,621
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Modern Sunset Home w/ Outdoor Deck, Pool & BBQ | $7,513 | $475 | 4 | 3 | 1 mi |
Hills View | $7,054 | $446 | 4 | 2 | 0.16 mi |
Sleep 14 Stunning Home Kids Friendly Near DTLA | $5,030 | $318 | 4 | 3 | 1.87 mi |
Sleep 14 Kids Friendly 4bd3ba Home + Massage Chair | $5,077 | $321 | 4 | 3 | 2.03 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