Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $542k initial cash invested.
-23.23%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$8,456
Rent
-$10,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,954
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,456
Total Expenses
$18,947
Mortgage P&I
149%
$12,567
Property Taxes
17%
$1,449
Home Insurance
10%
$873
HOA
0%
$0
Property Management
15%
$1,268
CapEx
4%
$338
Vacancy
0%
$0
Maintenance
4%
$338
Other
25%
$2,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux La Brea Home | $16,884 | $793 | 4 | 3.5 | 0.72 mi |
Fully Remodeled 3Bd / 3BA Home in Beverly Hills! | $9,283 | $436 | 3 | 3 | 0.66 mi |
Modern 4BR Multi-Level Home in LA | $10,987 | $516 | 4 | 4 | 0.11 mi |
Hollywood Sign Views | Deluxe Townhome at Sunset | $11,945 | $561 | 4 | 4 | 0.72 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