Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $93,890 initial cash invested.
-7.59%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$3,561
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,890
Downpayment
20%
$77,990
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,561
Total Expenses
$4,155
Mortgage P&I
54%
$1,906
Property Taxes
8%
$285
Home Insurance
4%
$136
HOA
3%
$120
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet home near casino & Lake Arrowhead. | $3,480 | $220 | 2 | 2 | 2.25 mi |
Enchanted Garden Getaway | $3,258 | $206 | 2 | 1 | 2.2 mi |
The SkyVilla Penthouse | $5,488 | $347 | 3 | 2 | 1.79 mi |
Pool Home w/ Game Room near NOS Center | $5,536 | $350 | 3 | 2 | 1.87 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