Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.11% first-year return on $138k initial cash invested.
-7.11%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$4,357
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,426
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,357
Total Expenses
$5,174
Mortgage P&I
61%
$2,660
Property Taxes
5%
$234
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Stay| 2 Master Suites Near Venues & AF Base | $5,801 | $298 | 4 | 3 | 0.34 mi |
4BR2.5B in Moreno Valley/month available | $3,621 | $186 | 4 | 2.5 | 1.4 mi |
4BD/2BTH Stay | Family Friendly in Moreno Valley | $3,621 | $186 | 4 | 2 | 1.62 mi |
4BR Furnished Pool Home Mid-Term Rental Insurance | $4,945 | $254 | 4 | 3 | 0.9 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