Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $438k initial cash invested.
-20.01%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$8,007
Rent
-$7,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,007
Total Expenses
$15,309
Mortgage P&I
124%
$9,927
Property Taxes
11%
$857
Home Insurance
9%
$682
HOA
0%
$0
Property Management
15%
$1,201
CapEx
4%
$320
Vacancy
0%
$0
Maintenance
4%
$320
Other
25%
$2,002
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pasadena Hideaway w/Saltwater Pool | $10,556 | $518 | 3 | 3 | 0.29 mi |
Charming Pasadena English Cottage | $10,536 | $517 | 3 | 2 | 0.06 mi |
Designer House w OutdoorKit & KingBed | $5,564 | $273 | 2 | 2 | 0.5 mi |
Gratifying Abode 3B2B with Queen Beds | $4,667 | $229 | 3 | 2 | 0.42 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