Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $147k initial cash invested.
-12.39%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$3,859
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,856
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,859
Total Expenses
$5,377
Mortgage P&I
75%
$2,894
Property Taxes
11%
$417
Home Insurance
5%
$206
HOA
0%
$8
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Home in a desirable location of Menifee. | $3,676 | $153 | 4 | 2.5 | 1.19 mi |
Bright 4BR3B Private Patio｜Garage Access G#42426 | $5,767 | $240 | 4 | 3.5 | 2.14 mi |
Sunlit 4BR3B Private Patio｜Family Friendly E#42426 | $6,055 | $252 | 4 | 3.5 | 2.2 mi |
Mid Century Modern| Pool Retreat|Family Home | $5,431 | $226 | 4 | 2 | 2.09 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