Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $386k initial cash invested.
-21.31%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$6,190
Rent
-$6,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,190
Total Expenses
$13,035
Mortgage P&I
142%
$8,760
Property Taxes
11%
$691
Home Insurance
10%
$612
HOA
0%
$0
Property Management
15%
$928
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,548
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3BR - 10 mins to Rose Bowl - Long Term OK | $7,157 | $341 | 3 | 2 | 0.56 mi |
Charming 3BR on Quiet Altadena Street • Pets OK | $7,346 | $350 | 3 | 2 | 0.64 mi |
Lovely 3 bedroom Pasadena Townhome! | $5,646 | $269 | 3 | 2.5 | 0.52 mi |
Bright Haven by Rosebowl | $9,004 | $429 | 3 | 2 | 0.35 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