Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.87% first-year return on $259k initial cash invested.
-10.87%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$7,271
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,271
Total Expenses
$9,622
Mortgage P&I
78%
$5,647
Property Taxes
1%
$82
Home Insurance
6%
$402
HOA
0%
$0
Property Management
15%
$1,091
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,818
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Home Close to Universal Studios Hollywood! | $5,387 | $253 | 3 | 2 | 0.51 mi |
Spacious Home w/fireplace, 15 min 2 Universal | $6,196 | $291 | 3 | 2 | 0.32 mi |
Hollywood 3BR Retreat with Nostalgic Touches | $5,216 | $245 | 3 | 2 | 0.39 mi |
LUX | Millions Pool Resort Chill Vibe by Universal | $10,454 | $491 | 3 | 2 | 0.22 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