Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.4% first-year return on $110k initial cash invested.
-15.4%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,364
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,340
Closing costs
1%
$4,367
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$3,772
Mortgage P&I
92%
$2,183
Property Taxes
13%
$301
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Main Street Lodge | $2,722 | $179 | 3 | 2 | 2.42 mi |
Luxury Home | $2,692 | $177 | 3 | 2.5 | 2.93 mi |
Luxury Modern Home | $2,890 | $190 | 3 | 2.5 | 2.99 mi |
Lovely Custom Hesperia Home | $2,068 | $136 | 3 | 2 | 0.4 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