Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.97% first-year return on $301k initial cash invested.
-19.97%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$4,645
Rent
-$5,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,464
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,645
Total Expenses
$9,649
Mortgage P&I
141%
$6,565
Property Taxes
8%
$382
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Build in Rancho with Pool | $6,560 | $273 | 3 | 2 | 0.09 mi |
New Build 3-bedroom house in coveted Rancho, salt water pool and spa, | $7,545 | $314 | 3 | 2 | 0.3 mi |
Burbank Bliss | $8,146 | $339 | 3 | 3 | 0.41 mi |
Stylish Condo in the Heart of Burbank | $5,479 | $228 | 2 | 2 | 0.23 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