Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $165k initial cash invested.
-18.21%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,988
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$5,489
Mortgage P&I
116%
$3,458
Property Taxes
10%
$296
Home Insurance
8%
$245
HOA
2%
$55
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Time for Temecula! | $3,545 | $248 | 3 | 2.5 | 0.3 mi |
Chestnut Luxury Rental | $2,988 | $209 | 3 | 2.5 | 0.63 mi |
"Casa Cheers"- Retreat with Pool | $8,249 | $577 | 3 | 2 | 0.36 mi |
Wine Country 2 bed 2 bath condo | $1,730 | $121 | 2 | 2 | 0.65 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