Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.62% first-year return on $3179k initial cash invested.
-29.62%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$22,993
Rent
-$78,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$3179k
Downpayment
20%
$3005k
Closing costs
1%
$150k
Rehab
0%
$0
Furnishing
0%
$24,000
Cashflow
Total Income
$22,993
Total Expenses
$101k
Mortgage P&I
330%
$75,972
Property Taxes
39%
$8,886
Home Insurance
24%
$5,565
HOA
0%
$0
Property Management
15%
$3,449
CapEx
4%
$920
Vacancy
0%
$0
Maintenance
4%
$920
Other
25%
$5,748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
$10M Hollywood Sky Villa | $30,131 | $1,905 | 4 | 5.5 | 0.63 mi |
Eterne by Stay Awhile Villas | $27,568 | $1,743 | 4 | 5.5 | 0.71 mi |
Unique Sunset Heights Dreamy Getaway | $25,417 | $1,607 | 4 | 5 | 0.73 mi |
Beverly Hills Canyon Villa by Stay Awhile Villas | $14,963 | $946 | 4 | 5 | 0.76 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