Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $228k initial cash invested.
-14.06%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$5,561
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,561
Total Expenses
$8,232
Mortgage P&I
89%
$4,923
Property Taxes
5%
$291
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming House in Scenic La Crescenta Hills | $11,235 | $456 | 3 | 2 | 0.38 mi |
Bright & Charming La Crescenta Home | $8,870 | $360 | 3 | 2 | 0.46 mi |
Comfy House in Glendale! | $5,913 | $240 | 2 | 1 | 0.44 mi |
Bright & Cozy Home in La Crescenta | $14,216 | $577 | 4 | 2 | 0.42 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