Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $122k initial cash invested.
-17.77%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,794
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$4,594
Mortgage P&I
88%
$2,447
Property Taxes
22%
$624
Home Insurance
7%
$182
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perris house 92571 | Pet-friendly, cal king bed | $4,672 | $256 | 3 | 2.5 | 1.86 mi |
Entire Home in Convenient location in Perris | $4,855 | $266 | 3 | 2.5 | 3.2 mi |
Home in Perris,(Olivetree dr.) | $4,088 | $224 | 3 | 2.5 | 2.81 mi |
Home in Perris | $4,198 | $230 | 4 | 2 | 2.25 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