Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $145k initial cash invested.
-5.32%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$5,822
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,822
Total Expenses
$6,464
Mortgage P&I
48%
$2,777
Property Taxes
10%
$561
Home Insurance
3%
$201
HOA
2%
$130
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,456
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Bliss New 4br, 3ba Modern design Pool/Spa | $5,026 | $459 | 4 | 3 | 0.53 mi |
Indio House w/ Pool: 7 Mi to Empire Polo Club! | $4,993 | $456 | 4 | 3 | 0.28 mi |
Beautiful Boho home with private pool | $4,227 | $386 | 4 | 3 | 0.48 mi |
Gated New Home Pool, Spa, Firepit, Golf Views | $6,165 | $563 | 4 | 3 | 0.49 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