Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $161k initial cash invested.
-20.13%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,556
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$142k
Closing costs
1%
$7,106
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,556
Total Expenses
$6,261
Mortgage P&I
101%
$3,582
Property Taxes
20%
$728
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy LBC house | $4,088 | $192 | 2 | 1 | 0.75 mi |
Your Perfect Long Beach Hideaway | $4,216 | $198 | 2 | 0 | 0.16 mi |
JJ’s Casita in Long Beach | $2,874 | $135 | 1 | 1 | 0.32 mi |
Urban Farm House +Hot Tub+Pool | $3,194 | $150 | 1 | 1 | 0.59 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