Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $188k initial cash invested.
-14.19%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$4,849
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,807
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,849
Total Expenses
$7,072
Mortgage P&I
81%
$3,950
Property Taxes
11%
$515
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$727
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Venetian Photoshoot - La Dolce Vita | $7,665 | $525 | 4 | 2.5 | 1.55 mi |
Temecula/Murrieta luxury 30+days 4 BR pool home | $6,015 | $412 | 4 | 3.5 | 1.57 mi |
Blue Lagoon Oasis - Close to Wineries - Fire Pit | $8,424 | $577 | 4 | 3 | 0.63 mi |
Gem of The Valley 💎 (Upscale, Comfort & Spacious) | $9,505 | $651 | 4 | 3 | 1.7 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