Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $386k initial cash invested.
-18.97%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$7,527
Rent
-$6,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$345k
Closing costs
1%
$17,240
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,527
Total Expenses
$13,631
Mortgage P&I
114%
$8,558
Property Taxes
10%
$788
Home Insurance
9%
$672
HOA
0%
$0
Property Management
15%
$1,129
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mins To Pasadena Charm And Rose Bowl | $7,975 | $437 | 4 | 3 | 1.43 mi |
10-Min Rose Bowl Hot Tub Retreat | $7,884 | $432 | 4 | 3 | 1.81 mi |
Ultra-Private Home near Rose Bowl/Old Pasadena | $9,399 | $515 | 4 | 2.5 | 1.94 mi |
Special Pricing for Eaton Fire Long-Term stays | $14,180 | $777 | 4 | 3 | 1.58 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