Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $200k initial cash invested.
-18.52%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$4,116
Rent
-$3,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$7,202
Mortgage P&I
102%
$4,184
Property Taxes
18%
$736
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 Beds, Laundry, By Carnival Port, Beach Cities | $5,093 | $299 | 3 | 2 | 2.14 mi |
Homey 3-bedroom House Nr LAX, Long Beach, Torrance | $3,850 | $226 | 3 | 2 | 2.26 mi |
10 Mi to Redondo Beach: Carson Home w/ Pool Table! | $2,538 | $149 | 3 | 2 | 0.4 mi |
Rest & Recharge: Dignity Sports/ LAX/ Sofi/ Beach | $5,229 | $307 | 4 | 2 | 0.17 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