Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $212k initial cash invested.
-21.12%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$3,594
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$179k
Closing costs
1%
$8,932
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,594
Total Expenses
$7,318
Mortgage P&I
125%
$4,502
Property Taxes
17%
$596
Home Insurance
9%
$315
HOA
5%
$180
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Be Home With A View. Close To All The Socal Attractions. Sleeps 8 | $7,432 | $461 | 4 | 4 | 2.14 mi |
Beautiful Mountain View Private Home | $4,433 | $275 | 4 | 3 | 2.09 mi |
SoCal Lake House Retreat w/ Pool and Lake Access | $3,450 | $214 | 4 | 3 | 1.65 mi |
4 bedroom 3 bath lake front home sleeps 16 | $2,192 | $136 | 4 | 3 | 2.26 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