Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.32% first-year return on $220k initial cash invested.
-7.32%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$7,839
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,839 income − $9,182 expenses = $1,343 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
$7,839
Total Expenses
$9,182
Mortgage P&I
56%
$4,421
Property Taxes
9%
$690
Home Insurance
4%
$307
HOA
0%
$0
Property Management
15%
$1,176
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lofted Retreat: Exquisite 5B/5B | $3,292 | $246 | 6 | 4.5 | 2.28 mi |
Exquisite Retreat@heart Murrieta | $28,346 | $2,118 | 6 | 3 | 2.18 mi |
SIMPLY PARADISE! Pool • SPA • Sunset • Getaway • | $7,495 | $560 | 5 | 3.5 | 0.58 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