Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.71% first-year return on $334k initial cash invested.
-28.71%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$2,841
Rent
-$8,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$296k
Closing costs
1%
$14,782
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$2,841
Total Expenses
$10,841
Mortgage P&I
260%
$7,378
Property Taxes
49%
$1,384
Home Insurance
18%
$525
HOA
7%
$190
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Exclusive Palm Desert Home! Pool/Spa & Golf Course | $5,299 | $335 | 4 | 3 | 0.47 mi |
Paradise in the Desert | $5,947 | $376 | 3 | 3 | 0.29 mi |
Stunning Renovated Golf Course Home + Killer Views | $5,314 | $336 | 3 | 3 | 0.24 mi |
Relaxing 5BR | Private Pool | Fireplace | Patio | $5,014 | $317 | 5 | 5 | 0.27 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