Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $158k initial cash invested.
-9.53%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$5,419
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$128k
Closing costs
1%
$6,388
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,419
Total Expenses
$6,675
Mortgage P&I
59%
$3,223
Property Taxes
12%
$623
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home near Temecula Wineries & Hot Springs | $4,769 | $320 | 4 | 2.5 | 1.71 mi |
Private Nature Estate w/ Pool | HotTub & Mtn Views | $9,330 | $626 | 4 | 2.5 | 2.27 mi |
4 Bedroom Stunning Winery Escape | $4,412 | $296 | 4 | 2 | 0.5 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