Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $181k initial cash invested.
-9.41%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$5,766
Rent
-$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$149k
Closing costs
1%
$7,460
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,766
Total Expenses
$7,182
Mortgage P&I
64%
$3,705
Property Taxes
8%
$446
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool|Mini Golf|BBQ|Games|Fire Pit|King Bed|Carlton | $6,860 | $358 | 4 | 2.5 | 1.21 mi |
BOHEMIAN AND MODERN SERENE HOME WITH POOL | $6,458 | $337 | 4 | 2 | 0.48 mi |
Charming Mediterranean Home | $4,043 | $211 | 4 | 2 | 1.09 mi |
Tesla EV Charger, 2 KING BEDs, 3 minute to UCR | $6,496 | $339 | 4 | 2 | 1.75 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