Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $158k initial cash invested.
-13.73%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,600
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$6,410
Mortgage P&I
71%
$3,288
Property Taxes
15%
$671
Home Insurance
5%
$243
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Temecula Wine Country Escape | $4,998 | $208 | 3 | 2 | 1.81 mi |
Bell Rock Retreat, w/Pool & Spa, Close to it All! | $3,989 | $166 | 3 | 2.5 | 1.88 mi |
The Vintner House | Pool & Spa | $8,410 | $350 | 4 | 3 | 0.95 mi |
Casa Del Vino (Wine House) | Hot Tub & Pool | $11,967 | $498 | 4 | 2.5 | 1.01 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