Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $218k initial cash invested.
-19.3%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$4,693
Rent
-$3,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,693
Total Expenses
$8,195
Mortgage P&I
99%
$4,654
Property Taxes
20%
$956
Home Insurance
7%
$332
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute and Relaxing LA Getaway l Sofi, Forum, LAX | $5,306 | $286 | 3 | 3.5 | 0.57 mi |
Tranquil Home Near SoFi Stadium. | $5,548 | $299 | 3 | 2.5 | 0.21 mi |
Modern LA Home + Jacuzzi (Sofi-LAX-Forum-USC) | $5,288 | $285 | 3 | 2 | 0.53 mi |
Casa Celine 3 bed+2 bath HomeNear Sofi & LAX | $4,824 | $260 | 3 | 2 | 0.54 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