Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.33% first-year return on $208k initial cash invested.
-25.33%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,636
Rent
-$4,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,636
Total Expenses
$7,027
Mortgage P&I
171%
$4,509
Property Taxes
36%
$940
Home Insurance
12%
$314
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Gem| LBAirport|Beach|King Bed|FamFriendly | $7,105 | $320 | 2 | 1 | 2.1 mi |
Outstanding Remodeled 2bed / 2bath Close to Beach | $4,197 | $189 | 2 | 2 | 1.88 mi |
2bed/2bath Home Close to Beach/Downtown w Patio | $3,886 | $175 | 2 | 2 | 1.89 mi |
Cozy and Clean 2-Bedroom Lakewood Home | $4,818 | $217 | 2 | 1 | 0.77 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