Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.79% first-year return on $291k initial cash invested.
-18.79%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,527
Rent
-$4,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,979
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,527
Total Expenses
$10,077
Mortgage P&I
118%
$6,542
Property Taxes
8%
$428
Home Insurance
8%
$454
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quintessential SoCal indoor/outdoor living w/ POOL | $5,918 | $256 | 3 | 2 | 1.55 mi |
Beautiful & Spacious Home away from Home | $5,178 | $224 | 3 | 1.5 | 0.21 mi |
Quiet, comfortable and clean Long Beach unheated pool house. | $6,473 | $280 | 3 | 1 | 1.2 mi |
Hawaiian Paradise private home | $4,369 | $189 | 3 | 2 | 0.39 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