Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $140k initial cash invested.
-16.07%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$2,935
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$111k
Closing costs
1%
$5,545
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,935
Total Expenses
$4,816
Mortgage P&I
93%
$2,718
Property Taxes
17%
$498
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Mountain-View Home | Close to Freeway | $4,106 | $180 | 4 | 2 | 1.15 mi |
Spacious Menifee Home w/ Patio, 9 Mi to Lake! | $3,308 | $145 | 4 | 2.5 | 1.88 mi |
Spacious Home Away From Home for Families | $4,061 | $178 | 4 | 3 | 1.66 mi |
Luxury Waterside Residence | $4,494 | $197 | 4 | 3 | 1.72 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