Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.4% first-year return on $138k initial cash invested.
-13.4%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$3,352
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,352
Total Expenses
$4,890
Mortgage P&I
78%
$2,600
Property Taxes
15%
$494
Home Insurance
6%
$187
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
❤️1st In BedComfort + Smarthome + SurroundSound ❤️ | $4,198 | $276 | 4 | 3 | 1.67 mi |
Home in Perris, (Avocado Ave.) | $3,483 | $229 | 4 | 2.5 | 0.9 mi |
Fully Furnished Home on Quiet Cul De Sac | $2,296 | $151 | 4 | 2.5 | 2.03 mi |
Entire Home in Convenient location in Perris | $3,954 | $260 | 3 | 2.5 | 1.31 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