Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $192k initial cash invested.
-13.51%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$4,683
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,683
Total Expenses
$6,845
Mortgage P&I
86%
$4,035
Property Taxes
6%
$283
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,171
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Graceful 4BR/3BA Retreat｜Dual Workspaces G#42030 | $5,610 | $217 | 4 | 3 | 0.65 mi |
Modern 4B Pomona Estate for Fam/Corp Reloc|E#42030 | $6,386 | $247 | 4 | 3 | 0.7 mi |
🌈2100 ft Iron Gate Private Villa,💛 Los Angeles🔴 Disneyland | $3,930 | $152 | 4 | 3 | 0.73 mi |
Elegant Oasis Residence on Rio Grande M#42030 | $7,213 | $279 | 4 | 3 | 0.74 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