Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $310k initial cash invested.
-16.87%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$6,003
Rent
-$4,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,888
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$10,355
Mortgage P&I
114%
$6,838
Property Taxes
3%
$150
Home Insurance
8%
$486
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,501
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish/Renovated 3B2BA Retreat | $5,605 | $249 | 3 | 2 | 2.22 mi |
VL3-Corporate house 3BD | $3,084 | $137 | 3 | 1 | 1.5 mi |
Gorgeous Renovated House in North Arroyo, Pasadena | $5,762 | $256 | 3 | 2 | 2.13 mi |
Inspired in La Cañada, 5 minutes to Rose Bowl. | $17,354 | $771 | 3 | 2 | 1.77 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