Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $155k initial cash invested.
-12.4%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$4,414
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,239
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,414
Total Expenses
$6,016
Mortgage P&I
71%
$3,148
Property Taxes
11%
$478
Home Insurance
5%
$228
HOA
1%
$42
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hakuna Moscato - 30 day Wine Country Retreat | $3,443 | $231 | 4 | 2 | 0.67 mi |
Cozy & Spacious 4 Bdr, 2.5 Bt Home Near Wineries | $3,040 | $204 | 4 | 2.5 | 1 mi |
Cozy House, Huge Backyard, Heart of Temecula! | $3,085 | $207 | 4 | 3 | 1.87 mi |
Del Monte Estate | $3,204 | $215 | 4 | 3 | 2.16 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