Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.63% first-year return on $146k initial cash invested.
-18.63%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$3,068
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,818
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,068
Total Expenses
$5,337
Mortgage P&I
96%
$2,939
Property Taxes
23%
$719
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home in Menifee | $4,333 | $259 | 4 | 2 | 1.7 mi |
Spacious Home Away From Home for Families | $2,944 | $176 | 4 | 3 | 2.31 mi |
❤️1st In BedComfort + Smarthome + SurroundSound ❤️ | $4,818 | $288 | 4 | 3 | 3.04 mi |
Entire Home in Convenient location in Perris | $4,450 | $266 | 3 | 2.5 | 3.41 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