Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.75% first-year return on $542k initial cash invested.
-24.75%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$7,132
Rent
-$11,180
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
$7,132
Total Expenses
$18,312
Mortgage P&I
176%
$12,567
Property Taxes
20%
$1,449
Home Insurance
12%
$873
HOA
0%
$0
Property Management
15%
$1,070
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,783
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux La Brea Home | $17,192 | $785 | 4 | 3.5 | 0.72 mi |
Fully Remodeled 3Bd / 3BA Home in Beverly Hills! | $9,176 | $419 | 3 | 3 | 0.66 mi |
Modern 4BR Multi-Level Home in LA | $11,300 | $516 | 4 | 4 | 0.11 mi |
Comfortable 3BR House Near Beverly Hills Sleeps 7 | $4,730 | $216 | 3 | 3 | 0.2 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