Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $119k initial cash invested.
-6.49%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$4,362
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,280
Closing costs
1%
$4,814
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$5,006
Mortgage P&I
54%
$2,374
Property Taxes
9%
$374
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Easy Retreat | $4,963 | $259 | 3 | 2 | 2.3 mi |
NEW Serene Getaway- Executive 3 BR/ 2.5B+ Hot Tub | $5,251 | $274 | 3 | 2.5 | 1.19 mi |
*Family Oasis Retreat* near Temecula Wineries | $4,082 | $213 | 3 | 2.5 | 1.5 mi |
Your Home for a Smooth Relocation | 30+ Days | $3,411 | $178 | 3 | 3 | 1.4 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