Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.25% first-year return on $186k initial cash invested.
-7.25%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$6,721
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,721
Total Expenses
$7,843
Mortgage P&I
58%
$3,897
Property Taxes
7%
$440
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,008
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
[TOP PlCK] Chic 4BR Pool Villa | Hot Tub | Arcade | $10,955 | $522 | 4 | 2 | 0.42 mi |
Sunny SoCal Escape: 3BR/2BA Bright home with pool | $8,773 | $418 | 3 | 2 | 0.54 mi |
SoCal Sun! Massive Yard, BBQ, Fire Pit & More | $5,709 | $272 | 3 | 2 | 0.75 mi |
Beautiful 3 bedroom home Quiet and friendly area | $4,680 | $223 | 3 | 2 | 0.62 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