Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.35% first-year return on $812k initial cash invested.
-31.35%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$4,382
Rent
-$21,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $25,602 expenses = $21,220 out of pocket
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
$4,382
Total Expenses
$25,602
Mortgage P&I
431%
$18,905
Property Taxes
75%
$3,301
Home Insurance
30%
$1,293
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villa in Beverly Hills - Pool -Scenic Outlook 4b/b | $26,338 | $1,804 | 4 | 4 | 0.76 mi |
Beverly Hills Luxury: 4BR Villa W. Pool & Jacuzzi | $15,228 | $1,043 | 4 | 4.5 | 0.16 mi |
Ultra-Luxurious 4-Bedroom Villa in Beverly Hills | $12,074 | $827 | 4 | 4.5 | 0.26 mi |
Modern Luxury Villa in Weho/Beverly Hills | $20,236 | $1,386 | 4 | 4.5 | 0.33 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