Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $366k initial cash invested.
-19.28%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$6,299
Rent
-$5,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,299
Total Expenses
$12,185
Mortgage P&I
134%
$8,443
Property Taxes
2%
$137
Home Insurance
9%
$581
HOA
0%
$0
Property Management
15%
$945
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,575
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
N Hollywood Townhouse First Floor | $4,952 | $223 | 3 | 2 | 2.29 mi |
Burbank Charmer with Pizza Oven | $4,796 | $216 | 3 | 2 | 1.42 mi |
Modern LA House | $7,061 | $318 | 3 | 2 | 1.75 mi |
BURBANK FOOTHILLS-Monthly, Yearly—Pool&Spa, Pets, Solar, 3BR, 2BA | $6,817 | $307 | 3 | 2 | 1.84 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