Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.74% first-year return on $87,243 initial cash invested.
-12.74%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,079
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,079
Total Expenses
$3,005
Mortgage P&I
85%
$1,773
Property Taxes
5%
$108
Home Insurance
6%
$126
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Here Comes the Sun! This is a 55+ Community | $1,985 | $107 | 2 | 2 | 0.32 mi |
Large Menifee Home: 1 Block to Neighborhood Park! | $2,727 | $147 | 3 | 2 | 2.14 mi |
Golfer's Paradise, 55+ Only | $3,099 | $167 | 2 | 2 | 1.54 mi |
Brand new home/close to wineries | $3,841 | $207 | 3 | 2.5 | 2.2 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