Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $116k initial cash invested.
-9.12%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$3,168
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,340
Closing costs
1%
$4,367
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,168
Total Expenses
$4,047
Mortgage P&I
68%
$2,144
Property Taxes
8%
$242
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Victorville home with a mesmerizing backyard | $4,320 | $268 | 4 | 3 | 0.37 mi |
Modern Elegance 4 BR / 3 BA Spacious Victorville | $3,982 | $247 | 4 | 3 | 0.71 mi |
!Summer Special ! !Summer Special! Book now ! : ) | $2,708 | $168 | 4 | 2 | 0.11 mi |
COZY HOME! BIG Play Yard+BBQ+Fire Pit! | $4,143 | $257 | 4 | 2 | 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