Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.2% first-year return on $163k initial cash invested.
-13.2%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$4,970
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,970
Total Expenses
$6,765
Mortgage P&I
67%
$3,341
Property Taxes
13%
$646
Home Insurance
5%
$232
HOA
3%
$160
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
•Amazing Pool Oasis Getaway w/ waterfall & slide! | $14,772 | $852 | 4 | 3 | 1.9 mi |
Modern Elegance 4 Br / 3 BA | $3,953 | $228 | 4 | 3 | 2.05 mi |
SoCal Lake House Retreat w/ Pool and Lake Access | $3,710 | $214 | 4 | 3 | 1.78 mi |
4 bedroom 3 bath lake front home sleeps 16 | $2,358 | $136 | 4 | 3 | 1.82 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