Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.42% first-year return on $542k initial cash invested.
-30.42%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$2,213
Rent
-$13,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $15,952 expenses = $13,739 out of pocket
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
$2,213
Total Expenses
$15,952
Mortgage P&I
568%
$12,567
Property Taxes
65%
$1,449
Home Insurance
39%
$873
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious 3BR Home in Hancock Park W. Free Parking | $22,927 | $1,346 | 3 | 3.5 | 0.73 mi |
Beverly Hills Main House • 3BR • Hot Tub | $10,731 | $630 | 3 | 3.5 | 0.74 mi |
Monarch Mansion | $9,436 | $554 | 3 | 3 | 0.67 mi |
Luxury 3BR Penthouse | 2 Car Gated Garage | $5,962 | $350 | 3 | 3.5 | 0.27 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