Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.64% first-year return on $926k initial cash invested.
-30.64%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$5,935
Rent
-$23,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$926k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,935
Total Expenses
$29,577
Mortgage P&I
366%
$21,718
Property Taxes
59%
$3,508
Home Insurance
25%
$1,503
HOA
0%
$0
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,484
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Apt – Walk to The Beverly Center | $5,995 | $365 | 4 | 4 | 0.51 mi |
Charming Townhome on South Rodeo Drive | $8,147 | $496 | 4 | 3.5 | 0.21 mi |
Spacious 4BR/4BA in Vibrant KTown | $4,550 | $277 | 4 | 3 | 0.19 mi |
By Beverly Hills Family ❤️ Retreat 4Bed/3Bath House | $11,300 | $688 | 4 | 3 | 0.51 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