Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.81% first-year return on $135k initial cash invested.
-19.81%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$3,653
Rent
-$2,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,653
Total Expenses
$5,888
Mortgage P&I
76%
$2,766
Property Taxes
30%
$1,080
Home Insurance
5%
$196
HOA
3%
$93
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
San Gabriel RIVER Retreat, Panoramic VIEW & POOL! | $8,218 | $474 | 3 | 2 | 0.75 mi |
The Adeline House of Georgetown | $5,531 | $319 | 3 | 2 | 2.13 mi |
Serene Getaway by the San Gabriel River | $3,693 | $213 | 3 | 3 | 0.84 mi |
Relax among the deer | $4,698 | $271 | 3 | 2.5 | 1.85 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