Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $223k initial cash invested.
-14.25%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$5,046
Rent
-$2,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$7,692
Mortgage P&I
94%
$4,756
Property Taxes
3%
$172
Home Insurance
7%
$341
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3BR Oasis Near LAX | $4,015 | $165 | 3 | 2 | 1.94 mi |
Spacious house 9 miles from LAX with cozy Patio | $5,718 | $235 | 3 | 2 | 2.03 mi |
Cozy Home Centrally Located in LA's South Bay area | $5,329 | $219 | 3 | 2 | 2.09 mi |
Welcoming 3-bedroom Home Near Beaches and SoFi | $5,840 | $240 | 3 | 2 | 2.09 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