Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $170k initial cash invested.
-14.6%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$4,035
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,965
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,035
Total Expenses
$6,106
Mortgage P&I
86%
$3,459
Property Taxes
12%
$468
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hummingbirds home! House of the Hummingbirds! | $6,464 | $425 | 4 | 2.5 | 2.16 mi |
The Grove | Hot Tub * Fire Pit * BBQ | $6,053 | $398 | 4 | 2 | 2.01 mi |
The Tropicana | Jacuzzi *Firepit *Near UCR | $5,536 | $364 | 4 | 2 | 2.09 mi |
Villa Blanca| 4 BR Lux Home | Private Pool | $5,612 | $369 | 4 | 2 | 2.19 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