Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $484k initial cash invested.
-24.74%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$7,623
Rent
-$9,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,210
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,623
Total Expenses
$17,609
Mortgage P&I
148%
$11,303
Property Taxes
25%
$1,877
Home Insurance
10%
$770
HOA
0%
$0
Property Management
15%
$1,143
CapEx
4%
$305
Vacancy
0%
$0
Maintenance
4%
$305
Other
25%
$1,906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Oasis! Affordable Comfort in Glendale | $6,770 | $359 | 3 | 2 | 0.74 mi |
Hidden Gem! 2BR Guest House Near LA, Glendale & Universal | $5,658 | $300 | 3 | 1.5 | 0.12 mi |
Jetliner Views! | $9,769 | $518 | 3 | 2.5 | 0.19 mi |
Stunning Glendale Hills Modern Home with Views!! | $10,221 | $542 | 3 | 2.5 | 0.2 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