Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $185k initial cash invested.
-23.31%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,573
Rent
-$3,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,573
Total Expenses
$6,162
Mortgage P&I
161%
$4,147
Property Taxes
19%
$490
Home Insurance
11%
$290
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy and Clean 2-Bedroom Lakewood Home | $5,082 | $217 | 2 | 1 | 1.29 mi |
Only 16 miles to SoFi Stadium-House near LGB | $5,785 | $247 | 2 | 1 | 2.02 mi |
Lakewood beautiful 2 bedrooms with huge backyard | $3,654 | $156 | 2 | 1 | 1.41 mi |
Suburban Oasis, Long Beach 90808 | $3,255 | $139 | 2 | 1 | 1.88 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