Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.47% first-year return on $559k initial cash invested.
-28.47%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$5,515
Rent
-$13,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$559k
Downpayment
20%
$510k
Closing costs
1%
$25,490
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,515
Total Expenses
$18,785
Mortgage P&I
228%
$12,581
Property Taxes
47%
$2,574
Home Insurance
16%
$892
HOA
2%
$90
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
BRAND NEW Pool and Spa 4BR/4BA in Indian Wells | $9,391 | $753 | 4 | 4 | 0.56 mi |
Modern Family Home with Pool/ SPA/ Mountain View | $8,131 | $652 | 4 | 3.5 | 0.61 mi |
Huntley House Swanky Desert Modernism | $7,944 | $637 | 4 | 3 | 0.55 mi |
Dakota Retreat | Private Pool | $9,366 | $751 | 4 | 3 | 0.58 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