Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $175k initial cash invested.
-19.18%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,434
Rent
-$2,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,204
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,434
Total Expenses
$6,235
Mortgage P&I
103%
$3,547
Property Taxes
20%
$687
Home Insurance
7%
$254
HOA
3%
$100
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Craftsman Home: newly remodeled | $5,524 | $227 | 4 | 2 | 1.04 mi |
Hakuna Moscato - 30 day Wine Country Retreat | $5,621 | $231 | 4 | 2 | 2.13 mi |
The Shack on Sixth St. in Old Town Temecula-Wine Country 3 BR plus bonus room. | $4,331 | $178 | 4 | 2 | 1 mi |
Welcoming & cozy home in central location | $6,059 | $249 | 4 | 2.5 | 0.83 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