Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $310k initial cash invested.
-18.13%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$6,264
Rent
-$4,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$272k
Closing costs
1%
$13,603
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,264
Total Expenses
$10,943
Mortgage P&I
111%
$6,937
Property Taxes
8%
$526
Home Insurance
8%
$472
HOA
0%
$0
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,566
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3BR/2BA Near LAX, SOFI, Beaches | $7,178 | $295 | 3 | 2 | 0.13 mi |
Pool | King Bd | AC | LAX | SoFi | Beaches | $7,884 | $324 | 3 | 2 | 0.19 mi |
Coastal Modern 3/2, Pet Friendly | $6,789 | $279 | 3 | 2 | 0.28 mi |
Spacious 3 bedroom house with beautiful backyard | $7,178 | $295 | 3 | 2 | 0.39 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