Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $285k initial cash invested.
-19.02%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$6,447
Rent
-$4,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,717
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,447
Total Expenses
$10,966
Mortgage P&I
97%
$6,263
Property Taxes
18%
$1,136
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,612
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
My Kind of Zen – Movie Colony Luxury Stay | $12,464 | $788 | 3 | 3 | 0.12 mi |
☆The Day Dreamer☆ famous Movie Colony Downtown | $10,676 | $675 | 3 | 3 | 0.23 mi |
✖️The Selleck✖️Pure Palm Springs ✖️ | $10,170 | $643 | 3 | 3 | 0.27 mi |
Modern Movie Colony Home w/ Heated Pool | $7,497 | $474 | 3 | 3 | 0.32 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