Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.82% first-year return on $215k initial cash invested.
-21.82%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,970
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$7,875
Mortgage P&I
119%
$4,723
Property Taxes
23%
$920
Home Insurance
8%
$326
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3-bedroom House Central to all of SoCal | $4,794 | $197 | 3 | 2 | 0.09 mi |
Quiet, comfortable and clean Long Beach unheated pool house. | $6,813 | $280 | 3 | 1 | 0.76 mi |
Rustic 3 Bedroom 1 Bath Home | $3,699 | $152 | 3 | 1 | 0.45 mi |
Cozy and Clean 2-Bedroom Lakewood Home | $5,280 | $217 | 2 | 1 | 0.4 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