Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $134k initial cash invested.
-17.26%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,252
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,501
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$5,172
Mortgage P&I
83%
$2,696
Property Taxes
17%
$561
Home Insurance
6%
$192
HOA
5%
$162
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Homes - Lovely 3BR, Massive Pool & Hot Tub | $3,933 | $193 | 3 | 2 | 0.9 mi |
Golfer's Paradise, 55+ Only | $3,444 | $169 | 2 | 2 | 1.11 mi |
Brand new home/close to wineries | $4,239 | $208 | 3 | 2.5 | 0.06 mi |
Large Menifee Home: 1 Block to Neighborhood Park! | $3,138 | $154 | 3 | 2 | 1.21 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