Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $290k initial cash invested.
-17.11%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$5,923
Rent
-$4,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$254k
Closing costs
1%
$12,690
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,923
Total Expenses
$10,064
Mortgage P&I
106%
$6,278
Property Taxes
8%
$499
Home Insurance
8%
$444
HOA
0%
$0
Property Management
15%
$888
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,481
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright & Cozy Home in La Crescenta | $9,477 | $577 | 4 | 2 | 1.37 mi |
Gated Charming Home with Pool | $7,950 | $484 | 4 | 2.5 | 2.28 mi |
Sunny Home W View in Tujunga near Universal Studio | $6,997 | $426 | 4 | 3 | 0.23 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