Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.1% first-year return on $86,250 initial cash invested.
-4.1%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$3,373
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,373
Total Expenses
$3,668
Mortgage P&I
47%
$1,602
Property Taxes
10%
$333
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute home w/lake view & access | $1,323 | $87 | 2 | 1 | 0.53 mi |
3B Orange Farmhouse Lake Wakable | $3,315 | $218 | 3 | 1 | 1.08 mi |
Cozy Cottage / Less than 5 min walk to Lake! | $2,236 | $147 | 2 | 1 | 2.17 mi |
Water-View Home w/ Hot Tub in Lake Elsinore! | $4,000 | $263 | 3 | 2 | 1.09 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