Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.95% first-year return on $200k initial cash invested.
-13.95%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$5,583
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$7,913
Mortgage P&I
77%
$4,312
Property Taxes
11%
$607
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Palm Springs Joy-pool/spa/views! | $6,948 | $431 | 3 | 3 | 0.24 mi |
Desert Chic Getaway - 3BR Home with Pool, Spa, Cozy Fireplace & Prime Location! | $6,464 | $401 | 3 | 3 | 0.26 mi |
Elevated Poolside Abode – Relax, Soak & Play | $6,948 | $431 | 3 | 2 | 0.01 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