Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $106k initial cash invested.
-7.05%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$3,374
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,560
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,374
Total Expenses
$4,000
Mortgage P&I
57%
$1,937
Property Taxes
9%
$312
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful and chic- newly renovated home 4br/3b | $3,583 | $190 | 4 | 3 | 1.5 mi |
Mid-city getaway | $2,961 | $157 | 4 | 3 | 1.75 mi |
Mid-Century Masterpiece: LA’s Oldest Modern Home | $6,582 | $349 | 4 | 3.5 | 2.08 mi |
Broadmoor 4 bed family or group, short & mid-term | $4,564 | $242 | 4 | 2.5 | 2.11 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