Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.22% first-year return on $167k initial cash invested.
-14.22%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$4,645
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,812
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,645
Total Expenses
$6,625
Mortgage P&I
71%
$3,309
Property Taxes
18%
$841
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Elegance 4 Br / 3 BA | $4,667 | $229 | 4 | 3 | 1.74 mi |
4 bedroom 3 bath lake front home sleeps 16 | $2,873 | $141 | 4 | 3 | 2.1 mi |
Pool and Spa!! Comfy and charming home ! | $6,358 | $312 | 4 | 2 | 1.58 mi |
Beautiful home in Menifee | $5,319 | $261 | 4 | 2 | 1.12 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