Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.89% first-year return on $134k initial cash invested.
-4.89%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$6,024
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,024
Total Expenses
$6,571
Mortgage P&I
45%
$2,683
Property Taxes
13%
$812
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$904
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,506
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Sunny Modern 4BR/Huge Backyard Spacious Parki | $5,665 | $291 | 4 | 2 | 0.65 mi |
Luxury 4BR Hollywood Haven w/ Private Pool & Spa | $4,341 | $223 | 4 | 2 | 0.7 mi |
Family Oasis w/ Park, Pool, & Covered Patio! | $4,653 | $239 | 4 | 2 | 0.7 mi |
Family home 3 mi. from the Hard Rock Stadium+ pool | $10,084 | $518 | 4 | 3 | 0.78 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