Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $191k initial cash invested.
-14.93%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$4,872
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$4,872
Total Expenses
$7,242
Mortgage P&I
86%
$4,174
Property Taxes
9%
$431
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Artsy BoHo Oasis 2BR by Park/Shop/Airport | $5,087 | $223 | 2 | 1 | 0.16 mi |
Comfy renovated house close to Studios | $5,019 | $220 | 2 | 1 | 0.38 mi |
Historic Quiet Home W/Free Parking by Hollywood | $5,772 | $253 | 2 | 1 | 0.44 mi |
ৎ୭Serene Home in Central Burbankৎ୭ 2 bedrooms,wifi | $5,498 | $241 | 2 | 1 | 0.44 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