Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.34% first-year return on $812k initial cash invested.
-28.34%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$8,294
Rent
-$19,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$812k
Downpayment
20%
$751k
Closing costs
1%
$37,540
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,294
Total Expenses
$27,481
Mortgage P&I
228%
$18,905
Property Taxes
40%
$3,301
Home Insurance
16%
$1,293
HOA
0%
$0
Property Management
15%
$1,244
CapEx
4%
$332
Vacancy
0%
$0
Maintenance
4%
$332
Other
25%
$2,074
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villa in Beverly Hills - Pool -Scenic Outlook 4b/b | $36,719 | $1,979 | 4 | 4 | 0.76 mi |
Lux La Brea Home | $14,565 | $785 | 4 | 3.5 | 0.59 mi |
Modern 4BR Multi-Level Home in LA | $9,574 | $516 | 4 | 4 | 0.3 mi |
Hollywood Sign Views | Deluxe Townhome at Sunset | $10,223 | $551 | 4 | 4 | 0.43 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