Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.76% first-year return on $198k initial cash invested.
-13.76%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$4,395
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,285
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,395
Total Expenses
$6,665
Mortgage P&I
91%
$4,002
Property Taxes
6%
$263
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Private Gated Pool Mini Golf House in LA | $8,112 | $452 | 4 | 2 | 0.42 mi |
Brand New modern corner unit 3b Condo in Covina | $4,504 | $251 | 3 | 2 | 0.49 mi |
Spacious 3BR Home + Patio + Parking #TravelSGV | $4,074 | $227 | 3 | 2 | 0.75 mi |
Charming & Modern 3B 2.5BA Home with Warm Decor | $4,397 | $245 | 3 | 2.5 | 0.3 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