Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $514k initial cash invested.
-18.04%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$10,397
Rent
-$7,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$514k
Downpayment
20%
$466k
Closing costs
1%
$23,316
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$10,397
Total Expenses
$18,119
Mortgage P&I
113%
$11,719
Property Taxes
6%
$574
Home Insurance
8%
$835
HOA
0%
$0
Property Management
15%
$1,560
CapEx
4%
$416
Vacancy
0%
$0
Maintenance
4%
$416
Other
25%
$2,599
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hollywood Hillside Villa | $9,108 | $565 | 4 | 3 | 0.25 mi |
Chic 4BR Oasis in Studio City:Toluca Lake Adjacent | $8,850 | $549 | 4 | 3 | 0.74 mi |
Skyhill Oasis New Lux Modern Home at Universal | $10,656 | $661 | 4 | 2.5 | 0.45 mi |
Starview Sanctuary | $10,301 | $639 | 4 | 4 | 0.24 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