REI Lense

REI Lense

Unlock all features! Tap here to upgrade

202 S Hamel Dr, Beverly Hills, CA 90211

3 beds • 2 baths • 2085 sqft

$2,427,700

View on Zillow
Email

This property looks like a bad Airbnb investment with a projected -27.12% first-year return on $528k initial cash invested.

-27.12%

Cash On Cash

0.08%

Cap Rate

0.01

DSCR

$3,500

Rent

-$11,928

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,500 income − $15,428 expenses = $11,928 out of pocket

Income$3,500Out of Pocket$11,928Mortgage P&I$11,944341%Property Taxes$92927%Insurance$87525%Management$52515%CapEx$1404%Maintenance$1404%Other$87525%

Investment Breakdown

|

Purchase Price

$2428k

Downpayment

20.0%

Interest Rate

6.2%

Mortgage Duration

30yr.

Cash To Invest

Total

$528k

Downpayment

20%

$486k

Closing costs

1%

$24,277

Rehab

0%

$0

Furnishing

1%

$18,000

Cashflow

Total Income

$3,500

Total Expenses

$15,428

Mortgage P&I

341%

$11,944

Property Taxes

27%

$929

Home Insurance

25%

$875

HOA

0%

$0

Property Management

15%

$525

CapEx

4%

$140

Vacancy

0%

$0

Maintenance

4%

$140

Other

25%

$875

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis