Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.79% first-year return on $146k initial cash invested.
-13.79%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$4,028
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$5,703
Mortgage P&I
74%
$2,980
Property Taxes
14%
$552
Home Insurance
6%
$238
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Authentic Mexican Casita, Pool, Spa, Fire, WIFI | $4,216 | $239 | 3 | 1 | 1.74 mi |
Patio & Yard: Luxe Beaumont Getaway! | $5,734 | $325 | 3 | 2 | 5.13 mi |
The Garden House in Oak Glen | $6,669 | $378 | 3 | 2 | 4.4 mi |
LL - Cozy Gem in Beaumont, CA | $4,763 | $270 | 4 | 3 | 4.22 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