Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $246k initial cash invested.
-20.49%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,850
Rent
-$4,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$211k
Closing costs
1%
$10,566
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,850
Total Expenses
$9,048
Mortgage P&I
109%
$5,301
Property Taxes
21%
$999
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cabin w/ 4 insuites & Tree House | $6,339 | $613 | 4 | 4.5 | 0.71 mi |
3 Decks, Game Room + Views: Lake Arrowhead Home! | $5,750 | $556 | 4 | 6 | 0.46 mi |
The Stoli Sanctuary | $4,178 | $404 | 4 | 4 | 0.71 mi |
On Golf Course •Game Room • Hot Tub | $7,218 | $698 | 5 | 5.5 | 0.65 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