Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.9% first-year return on $79,998 initial cash invested.
-23.9%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,054
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,054
Total Expenses
$3,647
Mortgage P&I
77%
$1,581
Property Taxes
27%
$559
Home Insurance
6%
$117
HOA
20%
$404
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2-bedroom house in Venice-Wellen Park - Short-Term Rental - 2 Months Minimum | $1,889 | $90 | 2 | 2 | 0.23 mi |
Villa Acqua - Sunset Lake View, Resort Amenities Near Golf, Beach & Restaurants! | $4,617 | $220 | 2 | 2 | 0.35 mi |
Gorgeous Lakefront Villa - Seabird Villa | $4,030 | $192 | 2 | 2 | 0.76 mi |
Shark Shack Venice 2 Bed 1.5 Bath, heated pool spa | $2,602 | $124 | 2 | 1.5 | 0.8 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