Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $307k initial cash invested.
-17.64%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$5,771
Rent
-$4,506
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
$307k
Downpayment
20%
$269k
Closing costs
1%
$13,455
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,771
Total Expenses
$10,277
Mortgage P&I
114%
$6,577
Property Taxes
8%
$457
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,443
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
California dream house | $6,928 | $312 | 4 | 3 | 0.68 mi |
Cali Beach Getaway | $7,594 | $342 | 4 | 3 | 0.7 mi |
Like 5 stars Hotel Beach/LAX/ SOFI/ Forum | $6,595 | $297 | 4 | 2 | 0.56 mi |
Cute California house | $5,995 | $270 | 3 | 2 | 0.67 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