Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.97% first-year return on $152k initial cash invested.
-10.97%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$4,237
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,101
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,237
Total Expenses
$5,628
Mortgage P&I
73%
$3,080
Property Taxes
7%
$296
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Palm Desert Home | $2,289 | $142 | 4 | 2 | 0.29 mi |
Luxury Furnished Desert Retreat! | $5,497 | $341 | 4 | 2.5 | 0.54 mi |
The BEST Executive home in Palm Desert! 4 Bedrooms | $2,531 | $157 | 4 | 2.5 | 0.67 mi |
Palm Desert Home w/ Pool, Near Shops on El Paseo! | $3,160 | $196 | 4 | 3 | 0.61 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