Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.26% first-year return on $122k initial cash invested.
-2.26%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$4,577
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,577
Total Expenses
$4,808
Mortgage P&I
50%
$2,297
Property Taxes
3%
$150
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Tuscan Retreat: Mtn Views & Private Yard | $4,126 | $266 | 4 | 3 | 1.02 mi |
Wonderfully, spacious 3 bdr home | $1,319 | $85 | 3 | 2.5 | 1.31 mi |
Wedding Guest Stay Near Temecula | $6,500 | $419 | 5 | 3 | 0.52 mi |
Cozy Winter Retreat w/Pool&Spa Near Temecula Super Mario Gameroom/Friends room | $10,331 | $666 | 5 | 3 | 0.83 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