Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $87,600 initial cash invested.
-21.84%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,791
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,791
Total Expenses
$3,385
Mortgage P&I
97%
$1,736
Property Taxes
23%
$408
Home Insurance
7%
$126
HOA
14%
$254
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mountain View 2BR Country Home Spacious /Netflix | $2,025 | $128 | 2 | 1 | 2.13 mi |
Quiet Hesperia Home (31 day minimum stays only) | $2,341 | $148 | 3 | 2 | 1.1 mi |
Little Ponderosa | $1,281 | $81 | 1 | 2 | 1.44 mi |
Quite/Private Guest House | $2,119 | $134 | 1 | 1 | 2.03 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