Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $286k initial cash invested.
-23.71%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,918
Rent
-$5,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$10,565
Mortgage P&I
128%
$6,280
Property Taxes
25%
$1,243
Home Insurance
9%
$446
HOA
5%
$234
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New! Luxury Townhome, Private Pool, Walk Downtown | $4,532 | $298 | 3 | 3 | 0.43 mi |
New! Villa Moderne: Modern Luxury, Private Pool | $4,882 | $321 | 3 | 3.5 | 0.21 mi |
The Zen Retreat - Private Pool, Spa and Casita! | $3,391 | $223 | 3 | 3.5 | 0.23 mi |
3-bedroom condo in beautiful Palm Springs with 8 pools and spas, tennis, pickle | $2,175 | $143 | 3 | 3 | 0.29 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