Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.05% first-year return on $402k initial cash invested.
-26.05%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$3,975
Rent
-$8,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$12,705
Mortgage P&I
230%
$9,158
Property Taxes
25%
$1,000
Home Insurance
16%
$639
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Enjoy La Crescenta Living. Work, Play, Swim. | $7,898 | $577 | 3 | 2.5 | 1.18 mi |
Luxurious 3 Bedroom House w/ Pool | $6,803 | $497 | 3 | 2.5 | 1.31 mi |
ৎ୭ Elm Mountain Viewৎ୭ Fire pit, quiet and more | $2,957 | $216 | 3 | 2 | 1.17 mi |
Charming House in Scenic La Crescenta Hills | $6,242 | $456 | 3 | 2 | 1.47 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