Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.44% first-year return on $137k initial cash invested.
-10.44%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$4,733
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$107k
Closing costs
1%
$5,368
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,733
Total Expenses
$5,923
Mortgage P&I
56%
$2,670
Property Taxes
13%
$606
Home Insurance
4%
$196
HOA
4%
$180
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy & Cozy Family Home | 4bd | $4,834 | $274 | 4 | 2.5 | 3.78 mi |
LL - Cozy Gem in Beaumont, CA | $4,763 | $270 | 4 | 3 | 1.15 mi |
Secluded/Quiet Home-CherryValley | $5,963 | $338 | 5 | 3 | 2.87 mi |
Charming Pet-Friendly Getaway In Sunny Beaumont | $5,275 | $299 | 4 | 2 | 3.73 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