Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $247k initial cash invested.
-18.35%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$5,745
Rent
-$3,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$213k
Closing costs
1%
$10,632
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,745
Total Expenses
$9,527
Mortgage P&I
91%
$5,248
Property Taxes
19%
$1,074
Home Insurance
7%
$382
HOA
1%
$65
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,436
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular View- Indian Wells Country Club | $3,017 | $248 | 4 | 3 | 0.41 mi |
Desert Getaway | $3,565 | $293 | 4 | 3 | 0.66 mi |
Elkhorn @ Indian Wells Village Tennis Garden | $6,193 | $509 | 4 | 3 | 0.44 mi |
El Dorado: Tennis Garden, Heated Pool, Spa, BBQ | $5,718 | $470 | 4 | 3 | 0.63 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