Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $175k initial cash invested.
-23.11%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,840
Rent
-$3,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$6,211
Mortgage P&I
133%
$3,769
Property Taxes
22%
$613
Home Insurance
9%
$262
HOA
7%
$203
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax & Unwind in Style | Stunning Mountain Views | $2,080 | $159 | 3 | 2 | 1.94 mi |
Beautiful Mountain View Private Home | $3,597 | $275 | 4 | 3 | 0.26 mi |
Be Home With A View. Close To All The Socal Attractions. Sleeps 8 | $6,029 | $461 | 4 | 4 | 0.33 mi |
SoCal Lake House Retreat w/ Pool and Lake Access | $2,799 | $214 | 4 | 3 | 1.37 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