Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.07% first-year return on $157k initial cash invested.
-19.07%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,541
Rent
-$2,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,541
Total Expenses
$5,031
Mortgage P&I
137%
$3,472
Property Taxes
4%
$98
Home Insurance
9%
$241
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private home for 4 by Universal | $3,115 | $133 | 2 | 1 | 0.69 mi |
Gated 2bed/1bath GH for 4 near Universal/Hollywood | $2,038 | $87 | 2 | 1 | 0.72 mi |
Stylish & Luxury 2 King Bed apartment. | $2,553 | $109 | 2 | 2 | 0.34 mi |
Styled & Comfy 2 King Bed APT | $2,951 | $126 | 2 | 2 | 0.42 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