Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $239k initial cash invested.
-18.42%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$5,570
Rent
-$3,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,570
Total Expenses
$9,231
Mortgage P&I
93%
$5,157
Property Taxes
19%
$1,032
Home Insurance
7%
$368
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,392
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 3BR Home/Sleeps10/Near SoFi & LAX & Beach | $8,980 | $509 | 3 | 2 | 0.54 mi |
Designer Home Comfort | Gated & Near LAX/SOFI/KIA | $6,757 | $383 | 3 | 2 | 0.74 mi |
Cozy Hideaway Gallery / Gated & Near LAX/SOFI/KIA | $4,710 | $267 | 3 | 2.5 | 0.74 mi |
Sleeps 10*Walk to Sofi*Forum*Conv Cntr | $5,645 | $320 | 3 | 2 | 0.4 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