Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $169k initial cash invested.
-21.33%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,192
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$150k
Closing costs
1%
$7,486
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,192
Total Expenses
$6,199
Mortgage P&I
115%
$3,659
Property Taxes
24%
$751
Home Insurance
8%
$256
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy home near Disney, Knott’s & Beaches. Kids OK. | $3,176 | $177 | 2 | 1 | 0.49 mi |
A home away from home Long Beach CA | $5,222 | $291 | 2 | 2 | 0.74 mi |
Beautiful Spanish Style Home with parking/alarm | $2,835 | $158 | 2 | 1 | 0.4 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