Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.63% first-year return on $457k initial cash invested.
-22.63%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$8,210
Rent
-$8,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,891
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,210
Total Expenses
$16,823
Mortgage P&I
127%
$10,405
Property Taxes
21%
$1,710
Home Insurance
9%
$768
HOA
0%
$0
Property Management
15%
$1,232
CapEx
4%
$328
Vacancy
0%
$0
Maintenance
4%
$328
Other
25%
$2,052
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Palm Springs living at Las Palmas Oasis, ID #4720 | $20,425 | $1,267 | 3 | 4 | 0.67 mi |
PS HiddenFrey: Architecture, History in Iconic Mid | $11,510 | $714 | 3 | 4 | 0.73 mi |
Rare 3 King Suites • Pool, Spa & Mountain Views | $11,688 | $725 | 3 | 3.5 | 0.27 mi |
Mountain View Oasis - Pickleball, Pool & More | $14,573 | $904 | 3 | 3.5 | 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