Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.32% first-year return on $165k initial cash invested.
-15.32%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$3,963
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,697
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,963
Total Expenses
$6,065
Mortgage P&I
83%
$3,274
Property Taxes
16%
$615
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful and Private Pool Home near Wine Country | $6,991 | $338 | 4 | 2.5 | 0.73 mi |
4 Bedroom Stunning Winery Escape | $6,060 | $293 | 4 | 2 | 0.74 mi |
Your Home for a Smooth Relocation | 30+ Days | $3,661 | $177 | 3 | 3 | 0.61 mi |
*Family Oasis Retreat* near Temecula Wineries | $4,406 | $213 | 3 | 2.5 | 0.27 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