Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.84% first-year return on $105k initial cash invested.
1.84%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$4,514
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,560
Closing costs
1%
$3,878
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,514
Total Expenses
$4,352
Mortgage P&I
42%
$1,895
Property Taxes
3%
$155
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,128
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
PrivatePool*PetFriendly*3 Bedrooms*Wifi* | $2,964 | $168 | 3 | 2 | 0.45 mi |
Hemet Hideaway | $4,269 | $242 | 3 | 2 | 1.02 mi |
Cozy Modern | 3BR Home • Games • Relaxing Outdoors | $3,846 | $218 | 3 | 2 | 1.99 mi |
Family Hemet Home | Hot Tub + RV/Boat Parking | $3,564 | $202 | 4 | 2 | 2.06 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