Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $110k initial cash invested.
-21.59%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,815
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$3,793
Mortgage P&I
117%
$2,123
Property Taxes
35%
$640
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renovated Palm Springs Retreat: 2 Bed 2 Bath, Study, Private Pool, Amazing View | $2,519 | $251 | 3 | 2 | 0.32 mi |
Serene Majestic Views & Walkable to Virtually All! | $2,499 | $249 | 3 | 2 | 0.71 mi |
Secluded Midcentury Oasis! Pool, spa, outdoor kitchen, super close to hiking 🌴 | $2,349 | $234 | 3 | 2 | 0.24 mi |
Desert Cove Getaway | $1,355 | $135 | 3 | 2 | 0.26 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