Unlock all features! Tap here to upgrade
31229 Avenida La Gaviota, Cathedral City, CA 92234
3 beds • 2 baths • 1502 sqft
$491,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.23% first-year return on $121k initial cash invested.
-19.23%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$1,994
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,994
Total Expenses
$3,935
Mortgage P&I
121%
$2,421
Property Taxes
19%
$382
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Three Palms: Desert Escape with Pool and Spa | $3,115 | $128 | 3 | 2 | 0.14 mi |
Desert Oasis Vacation Home | $3,285 | $135 | 3 | 2 | 0.07 mi |
Fall 2025: a great time in the Coachella Valley & Casa Jacaranda is available! | $2,214 | $91 | 3 | 2 | 0.14 mi |
Palms Hideaway- 3 Bedroom | $3,504 | $144 | 3 | 2 | 0.29 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