Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $297k initial cash invested.
-13.37%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$7,006
Rent
-$3,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,006
Total Expenses
$10,316
Mortgage P&I
91%
$6,384
Property Taxes
2%
$114
Home Insurance
6%
$455
HOA
0%
$0
Property Management
15%
$1,051
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,752
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Home Close to Universal Studios Hollywood! | $6,233 | $253 | 3 | 2 | 0.72 mi |
Spacious Home w/fireplace, 15 min 2 Universal | $7,170 | $291 | 3 | 2 | 0.35 mi |
Hollywood 3BR Retreat with Nostalgic Touches | $6,036 | $245 | 3 | 2 | 0.38 mi |
Artsy 2 home in 1 - 3BR 2BT $7500/mo/Main+Cottage | $7,219 | $293 | 3 | 2 | 0.66 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