Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.72% first-year return on $270k initial cash invested.
-16.72%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$6,149
Rent
-$3,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,149
Total Expenses
$9,910
Mortgage P&I
100%
$6,120
Property Taxes
7%
$419
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,537
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool | King Bd | AC | LAX | SoFi | Beaches | $7,884 | $324 | 3 | 2 | 0.13 mi |
Spacious 3BR/2BA Near LAX, SOFI, Beaches | $7,178 | $295 | 3 | 2 | 0.14 mi |
Coastal Modern 3/2, Pet Friendly | $6,789 | $279 | 3 | 2 | 0.22 mi |
Spacious 3 bedroom house with beautiful backyard | $7,178 | $295 | 3 | 2 | 0.42 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