Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.1% first-year return on $140k initial cash invested.
-12.1%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,720
Rent
-$1,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$110k
Closing costs
1%
$5,501
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,720
Total Expenses
$5,127
Mortgage P&I
73%
$2,725
Property Taxes
12%
$430
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A rustic experience | $5,061 | $282 | 4 | 2.5 | 0.46 mi |
4BR Spacious Rancho Vista Near AV Mall | $4,917 | $274 | 4 | 2.5 | 1.18 mi |
Quiet home in West Palmdale Hills W/Pool | $4,917 | $274 | 4 | 2.5 | 1.08 mi |
W Palmdale 4 BR/2 BA Walk to Marie Kerr Park | $3,517 | $196 | 4 | 2 | 1.19 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