Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $201k initial cash invested.
-13.99%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$5,438
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$168k
Closing costs
1%
$8,422
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,438
Total Expenses
$7,779
Mortgage P&I
75%
$4,066
Property Taxes
15%
$804
Home Insurance
5%
$297
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farm stay in Oak Glen | $7,950 | $484 | 4 | 2.5 | 4.73 mi |
The Manor House in Oak Glen | $8,344 | $508 | 4 | 3 | 4.2 mi |
The Garden House in Oak Glen | $6,143 | $374 | 3 | 2 | 4.16 mi |
LL - Cozy Gem in Beaumont, CA | $4,484 | $273 | 4 | 3 | 4.75 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