Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.5% first-year return on $137k initial cash invested.
-10.5%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,386
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,386
Total Expenses
$4,588
Mortgage P&I
78%
$2,647
Property Taxes
4%
$128
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet Friendly Home Near Hospitals | $2,734 | $155 | 3 | 2 | 2.44 mi |
Luxury House in Moreno Valley | $4,587 | $260 | 4 | 2 | 3.66 mi |
Super CUTE House in the Hills | $2,893 | $164 | 3 | 1.5 | 3.03 mi |
☀Backyard Canal Access☀ Kayak + 5 Bedroom Home! | $3,158 | $179 | 5 | 2.5 | 3.44 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