Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $264k initial cash invested.
-25.24%
Cash On Cash
0.44%
Cap Rate
0.08
DSCR
$2,566
Rent
-$5,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,566
Total Expenses
$8,119
Mortgage P&I
230%
$5,893
Property Taxes
22%
$573
Home Insurance
16%
$420
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Tropical Guesthouse W/ Pool and Spa | $2,810 | $149 | 1 | 1 | 0.37 mi |
Private Studio Near Hollywood | $2,659 | $141 | 1 | 1 | 0.69 mi |
Comfy Cozy Glendale Casita! | $1,754 | $93 | 1 | 1 | 0.75 mi |
Private 1BR Oasis w/ Pool & Jacuzzi • Free Parking | $3,206 | $170 | 1 | 1 | 0.53 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