Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $162k initial cash invested.
-4.61%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$6,468
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,575
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,468
Total Expenses
$7,090
Mortgage P&I
50%
$3,255
Property Taxes
8%
$522
Home Insurance
3%
$208
HOA
0%
$0
Property Management
15%
$970
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,617
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
180° Panoramic Hilltop Retreat | Spa•Nature•Sunset | $9,685 | $522 | 4 | 2 | 0.38 mi |
Entire House in Moreno Valley | $5,807 | $313 | 4 | 3 | 0.74 mi |
The Good Land Getaway | $5,863 | $316 | 5 | 3 | 1.1 mi |
Modern 3BR 2-Story Retreat | Near RUHS + March ARB | $4,750 | $256 | 3 | 3 | 2.28 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