Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10% first-year return on $172k initial cash invested.
-10%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$4,954
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,049
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,954
Total Expenses
$6,388
Mortgage P&I
72%
$3,556
Property Taxes
4%
$182
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute & Cozy Downtown Murrieta Home | $2,910 | $184 | 3 | 1.5 | 0.68 mi |
4 Bedroom Stunning Winery Escape | $4,682 | $296 | 4 | 2 | 1.82 mi |
Entire Home near Temecula Wineries & Hot Springs | $5,061 | $320 | 4 | 2.5 | 1.12 mi |
Dove Creek Retreat | Chef's Kitchen & King Beds | $10,154 | $642 | 4 | 3 | 0.26 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