Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $406k initial cash invested.
-20.89%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$9,121
Rent
-$7,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$9,121
Total Expenses
$16,186
Mortgage P&I
101%
$9,235
Property Taxes
21%
$1,917
Home Insurance
7%
$656
HOA
0%
$0
Property Management
15%
$1,368
CapEx
4%
$365
Vacancy
0%
$0
Maintenance
4%
$365
Other
25%
$2,280
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Venice Canals by the Beach with Rooftop Views | $12,413 | $530 | 2 | 2.5 | 0 mi |
Luxe 2BR King Suite + Roof Deck Steps from Beach | $10,211 | $436 | 2 | 2.5 | 0.21 mi |
Modern Beach Pad w/ office Marina / Venice | $8,595 | $367 | 2 | 2.5 | 0.46 mi |
Beautiful Venice Beach Home with Japanese Hot Tub. | $7,659 | $327 | 2 | 2.5 | 0.49 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