Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.1% first-year return on $109k initial cash invested.
-9.1%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$3,562
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,580
Closing costs
1%
$4,329
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,562
Total Expenses
$4,388
Mortgage P&I
60%
$2,125
Property Taxes
11%
$405
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious cozy and beautiful | $5,442 | $252 | 3 | 2.5 | 0.96 mi |
Happy Home | $3,131 | $145 | 3 | 2 | 1.2 mi |
Lovely home with pool in Adelanto | $3,088 | $143 | 3 | 2 | 1.82 mi |
Spacious entertainment home | $6,500 | $301 | 4 | 3.5 | 1.05 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