Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $118k initial cash invested.
-9.51%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$3,711
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,260
Closing costs
1%
$4,763
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$4,646
Mortgage P&I
62%
$2,286
Property Taxes
11%
$415
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home in Convenient location in Perris | $4,033 | $260 | 3 | 2.5 | 1.18 mi |
Home in Perris,(Olivetree dr.) | $3,459 | $223 | 3 | 2.5 | 0.1 mi |
❤️1st In BedComfort + Smarthome + SurroundSound ❤️ | $4,281 | $276 | 4 | 3 | 1.63 mi |
Home in Perris, (Avocado Ave.) | $3,552 | $229 | 4 | 2.5 | 0.11 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