Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $404k initial cash invested.
-23.04%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$6,873
Rent
-$7,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1809k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$362k
Closing costs
1%
$18,090
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,873
Total Expenses
$14,627
Mortgage P&I
132%
$9,092
Property Taxes
23%
$1,608
Home Insurance
9%
$628
HOA
0%
$0
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,718
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
World Cup Retreat • Private Pool • 3BR • Near LAX | $12,812 | $577 | 3 | 2 | 0.3 mi |
Luxury Comfort - Near LAX & West LA Hotspots | $11,502 | $518 | 4 | 2 | 0.72 mi |
Chic Westchester Retreat | $12,123 | $546 | 4 | 3 | 0.42 mi |
Blueground | Westchester, backyard & w/d, nr bars | $9,193 | $414 | 4 | 3 | 0.48 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