Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.18% first-year return on $256k initial cash invested.
-16.18%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$6,628
Rent
-$3,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$221k
Closing costs
1%
$11,052
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,628
Total Expenses
$10,082
Mortgage P&I
84%
$5,548
Property Taxes
15%
$968
Home Insurance
6%
$385
HOA
0%
$0
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,657
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Escape Nestled in Hills | $10,947 | $590 | 4 | 3 | 0.77 mi |
Hilltop Quiet Luxury Estate w/ DTLA Views & Pool | $7,292 | $393 | 4 | 3 | 0.8 mi |
Hilltop Home with Beautiful City & Mountain Views | $9,092 | $490 | 4 | 2.5 | 1.35 mi |
Los Angeles Porter Ranch, POOL-Bar-Playground-Pets | $6,420 | $346 | 4 | 3 | 1.6 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