Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $492k initial cash invested.
-24.66%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,906
Rent
-$10,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$457k
Closing costs
1%
$22,850
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,906
Total Expenses
$15,012
Mortgage P&I
237%
$11,619
Property Taxes
5%
$239
Home Insurance
16%
$800
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gem in Glendale! A great location in LA! | $1,572 | $76 | 1 | 2 | 0.48 mi |
Large 2BR/1.5BA Family Suite In The LA Foothills | $3,785 | $183 | 2 | 1.5 | 0.53 mi |
Jewel Garden | $6,433 | $311 | 2 | 2 | 0.63 mi |
Hidden Gem! 2BR Guest House Near LA, Glendale & Universal | $6,205 | $300 | 3 | 1.5 | 0.57 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