Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $154k initial cash invested.
-16.98%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$3,163
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,211
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,163
Total Expenses
$5,348
Mortgage P&I
96%
$3,038
Property Taxes
18%
$559
Home Insurance
7%
$232
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
❤️1st In BedComfort + Smarthome + SurroundSound ❤️ | $4,468 | $288 | 4 | 3 | 1.96 mi |
Home in Perris, (Avocado Ave.) | $3,630 | $234 | 4 | 2.5 | 1.48 mi |
Entire Home in Convenient location in Perris | $4,126 | $266 | 3 | 2.5 | 1.69 mi |
Fully Furnished Home on Quiet Cul De Sac | $2,187 | $141 | 4 | 2.5 | 1.95 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