Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.3% first-year return on $107k initial cash invested.
-6.3%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$3,629
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,100
Closing costs
1%
$4,255
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,629
Total Expenses
$4,193
Mortgage P&I
58%
$2,098
Property Taxes
6%
$207
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kid Friendly Comfy Get Away Smart TVs WiFi | $4,369 | $189 | 3 | 2 | 1.7 mi |
California Three Bedroom Desert Escape | $5,063 | $219 | 3 | 2 | 2.09 mi |
Centrally located family home in Victorville | $3,976 | $172 | 3 | 2 | 2.25 mi |
Modern spacious home w/ backyard awaits! | $4,878 | $211 | 3 | 2.5 | 2.21 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