Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.89% first-year return on $174k initial cash invested.
-21.89%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,326
Rent
-$3,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,141
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,326
Total Expenses
$6,499
Mortgage P&I
106%
$3,533
Property Taxes
34%
$1,119
Home Insurance
8%
$250
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Feel W. Palmdale Home Near Marie Kerr Park | $3,986 | $182 | 4 | 3 | 1.49 mi |
Spacious 5BR Vista Valley Home | WFH Ready G#42108 | $5,300 | $242 | 5 | 4 | 1.68 mi |
Cozy 5BR Vista Valley Home | Office&Yard | E#42108 | $5,387 | $246 | 5 | 4 | 1.74 mi |
Luxurious 5BR Palmdale | Office & Garage E#42183 | $6,307 | $288 | 5 | 3 | 1.54 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