Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -62.24% first-year return on $50,050 initial cash invested.
-62.24%
Cash On Cash
1.47%
Cap Rate
0.19
DSCR
$2,178
Rent
-$2,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $4,774 expenses = $2,596 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
3.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,050
Downpayment
3%
$14,550
Closing costs
4%
$17,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$4,774
Mortgage P&I
142%
$3,102
Property Taxes
21%
$457
Home Insurance
8%
$170
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Twin Peaks Cabin Less Than 4 Mi to Lake Arrowhead! | $2,251 | $185 | 3 | 2 | 0.01 mi |
"A RETREAT HOME, PERFECT TO RELAX" | $5,743 | $472 | 3 | 2 | 0.47 mi |
Lake Arrowhead Cabin with Forest Views & Deck | $4,271 | $351 | 3 | 2 | 0.47 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