Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $127k initial cash invested.
-14.17%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$2,944
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,944
Total Expenses
$4,445
Mortgage P&I
81%
$2,399
Property Taxes
16%
$460
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Big & Cozy Desert Getaway|4BR•3BA•Hot Tub&Fire Pit | $3,696 | $248 | 4 | 3 | 0.98 mi |
New home in Oak Hills | $3,562 | $239 | 4 | 3 | 1.56 mi |
Brand new home/Best property in Hesperia Oak Hills | $2,012 | $135 | 4 | 3 | 0.46 mi |
ranch in oak hills | $3,488 | $234 | 3 | 3 | 1.63 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