Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $205k initial cash invested.
-13.47%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$5,333
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,333
Total Expenses
$7,630
Mortgage P&I
78%
$4,169
Property Taxes
11%
$601
Home Insurance
6%
$301
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,333
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled Cheerful 4 Bedroom House with a pool | $6,950 | $313 | 4 | 2 | 0.55 mi |
25% OFF Monthly | Luxury 4BR | Gated Courtyard | $6,084 | $274 | 4 | 2 | 0.66 mi |
Stunning Home · LA Main Attractions + Disneyland! | $5,507 | $248 | 4 | 2 | 0.68 mi |
Cozy & Quiet, Disney/Game Rm | $6,661 | $300 | 4 | 2 | 0.73 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