Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $154k initial cash invested.
-10.41%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$5,111
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,111
Total Expenses
$6,451
Mortgage P&I
63%
$3,227
Property Taxes
11%
$543
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,278
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Backyard Oasis in the Woods Streets! DWTN/CBU/RCC | $6,725 | $335 | 3 | 2 | 1 mi |
4 Mi to Dtwn: Riverside Gem w/ Pool & Game Room | $6,725 | $335 | 3 | 2 | 1.02 mi |
*Safe*Riverside*Pet & Family Friendly*3B2B | $5,882 | $293 | 3 | 2 | 1.29 mi |
Cozy Home short distance to Downtown Riverside | $6,484 | $323 | 3 | 2 | 1.87 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