Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.33% first-year return on $110k initial cash invested.
-8.33%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,344
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,540
Closing costs
1%
$4,377
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$4,107
Mortgage P&I
64%
$2,146
Property Taxes
6%
$202
Home Insurance
5%
$153
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub |Backyard|Arcades|Pool Table|BBQ|Ping Pong | $5,418 | $244 | 3 | 2.5 | 2.22 mi |
The Cozy 3 bedrooms Home | $4,352 | $196 | 3 | 1 | 1.91 mi |
Home Sweet Home | $4,729 | $213 | 3 | 3 | 2.24 mi |
3bd 2ba Central Moreno Valley | $3,908 | $176 | 3 | 2 | 1.77 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