Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $295k initial cash invested.
-27.05%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$3,573
Rent
-$6,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$258k
Closing costs
1%
$12,907
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,573
Total Expenses
$10,223
Mortgage P&I
180%
$6,428
Property Taxes
30%
$1,056
Home Insurance
13%
$472
HOA
15%
$552
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Coachella | Home | Community Pool/Spa | $7,108 | $508 | 3 | 3 | 0.77 mi |
Outdoor Living Oasis | $3,904 | $279 | 4 | 4 | 0.41 mi |
Premiere view in Desert Falls 3 bed / 3 bath villa | $5,471 | $391 | 3 | 2.5 | 0.42 mi |
Modern Desert Condo | $5,191 | $371 | 3 | 3 | 0.55 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