Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.26% first-year return on $220k initial cash invested.
-5.26%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$8,561
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,561 income − $9,526 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$175k
Closing costs
1%
$8,765
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$8,561
Total Expenses
$9,526
Mortgage P&I
52%
$4,421
Property Taxes
8%
$690
Home Insurance
4%
$307
HOA
0%
$0
Property Management
15%
$1,284
CapEx
4%
$342
Vacancy
0%
$0
Maintenance
4%
$342
Other
25%
$2,140
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SIMPLY PARADISE! Pool • SPA • Sunset • Getaway • | $7,625 | $583 | 5 | 3.5 | 0.58 mi |
Luxurious Dream Home @ Murrieta | $3,440 | $263 | 5 | 3.5 | 1.77 mi |
Amazing Privacy, Views, and Close To Everything | $12,124 | $927 | 5 | 3 | 0.45 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