Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $139k initial cash invested.
-18.68%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$2,086
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$109k
Closing costs
1%
$5,456
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,086
Total Expenses
$4,243
Mortgage P&I
127%
$2,644
Property Taxes
19%
$406
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Mid-Century Modern Retreat Next to Palm Springs. | $3,100 | $196 | 4 | 2 | 0.08 mi |
Awesome Remodel- 3BR-2BA Condo! | $4,476 | $283 | 3 | 2 | 0.54 mi |
11 Mi to Coachella Valley: Pet-Friendly Home! | $4,666 | $295 | 3 | 2 | 0.68 mi |
Desert Princess Oasis 3Br 2Bath | $1,835 | $116 | 4 | 3 | 0.72 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