Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $138k initial cash invested.
-16.46%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$3,097
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,097
Total Expenses
$4,988
Mortgage P&I
90%
$2,798
Property Taxes
17%
$511
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Retreat in Menifee | $7,154 | $588 | 3 | 2 | 0.41 mi |
Large Menifee Home: 1 Block to Neighborhood Park! | $1,874 | $154 | 3 | 2 | 1 mi |
Relax & Unwind in Style | Stunning Mountain Views | $1,935 | $159 | 3 | 2 | 2.29 mi |
Cozy Home away from Home 30+Family&pet friendly | $2,202 | $181 | 3 | 2.5 | 1.99 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