Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $133k initial cash invested.
-19.95%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,620
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,620
Total Expenses
$4,834
Mortgage P&I
99%
$2,584
Property Taxes
25%
$651
Home Insurance
8%
$201
HOA
5%
$140
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Feel yourself at home! | $4,577 | $198 | 3 | 2 | 0.36 mi |
COZY DESERT HOME | $2,104 | $91 | 3 | 2 | 0.73 mi |
6 Mi to Coachella: Retreat w/ Outdoor Oasis | $5,155 | $223 | 3 | 2.5 | 0.68 mi |
Luxury Indio Home -5 Bedrooms 3 Bath -Pool and Spa | $5,340 | $231 | 5 | 3 | 0.29 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