Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.41% first-year return on $196k initial cash invested.
-16.41%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$5,254
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$7,941
Mortgage P&I
82%
$4,293
Property Taxes
16%
$828
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near SOFI Stadium, LAX, Beaches/Ins &Corp Welcome | $7,846 | $335 | 3 | 1 | 0.51 mi |
Beautiful 3/2 Near Sofi SpaceX LAX/BCH Home | $6,698 | $286 | 3 | 2 | 0.39 mi |
Rams & Chargers Paradise: 5 Miles from SoFi & LAX | $8,619 | $368 | 3 | 2 | 0.76 mi |
Coastal Modern 3/2, Pet Friendly | $6,534 | $279 | 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