Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $297k initial cash invested.
-27.43%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$5,054
Rent
-$6,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,054
Total Expenses
$11,837
Mortgage P&I
130%
$6,553
Property Taxes
21%
$1,056
Home Insurance
12%
$604
HOA
24%
$1,198
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious/3BD-4BA,Pool/Spa on GC | $6,282 | $449 | 3 | 3.5 | 0.67 mi |
The Desert Oasis Private Pool | $5,415 | $387 | 3 | 3 | 0.54 mi |
March is avail! Tommy Bahama Center Court Retreat | $3,050 | $218 | 3 | 3 | 0.16 mi |
Rancho La Quinta 3beds, 3bath, Vacation Home | $2,826 | $202 | 3 | 3 | 0.23 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