Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $640k initial cash invested.
-27.77%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$5,937
Rent
-$14,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2962k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$640k
Downpayment
20%
$592k
Closing costs
1%
$29,621
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,937
Total Expenses
$20,748
Mortgage P&I
252%
$14,978
Property Taxes
35%
$2,083
Home Insurance
14%
$838
HOA
0%
$0
Property Management
15%
$891
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,484
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing 3BR Home for Groups Near K-Town & USC | $5,793 | $276 | 3 | 2 | 0.07 mi |
Cozy 3BR Home in Mid-City near Ktown | w/ parking | $5,709 | $272 | 3 | 2 | 0.07 mi |
Updated 3 bedroom & 2 bath w backyard near Beverly Hills LACMA & Museums. A+ | $6,317 | $301 | 3 | 2 | 0.15 mi |
3BR Beverly Hills Escape near Pico-Robertson! | $5,751 | $274 | 3 | 2 | 0.24 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