Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $1493k initial cash invested.
-22.54%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$19,698
Rent
-$28,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$6995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1493k
Downpayment
20%
$1399k
Closing costs
1%
$69,950
Rehab
0%
$0
Furnishing
0%
$24,000
Cashflow
Total Income
$19,698
Total Expenses
$47,743
Mortgage P&I
180%
$35,371
Property Taxes
2%
$469
Home Insurance
12%
$2,448
HOA
0%
$0
Property Management
15%
$2,955
CapEx
4%
$788
Vacancy
0%
$0
Maintenance
4%
$788
Other
25%
$4,924
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BD Modern Hollywood Hills Home | $4,125 | $339 | 4 | 5 | 0.67 mi |
Beverly Hills Lux Retreat: Elegance Meets Serenity | $12,301 | $1,011 | 4 | 4.5 | 0.5 mi |
Iconic House with Breathtaking Views, Pool & Court | $10,536 | $866 | 4 | 4.5 | 0.58 mi |
Chateau Beverly Hills by Stay Awhile Villas | $19,601 | $1,611 | 4 | 4.5 | 0.71 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