Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.7% first-year return on $91,017 initial cash invested.
0.7%
Cash On Cash
6.84%
Cap Rate
1.13
DSCR
$4,406
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $4,353 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,017
Downpayment
20%
$69,540
Closing costs
1%
$3,477
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$4,353
Mortgage P&I
40%
$1,752
Property Taxes
8%
$364
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Blanca Clean Rooms Quiet, Relaxing, | $3,170 | $193 | 2 | 1 | 0.31 mi |
Cozy Desert Retreat | $1,183 | $72 | 2 | 1 | 0.46 mi |
Upstairs Apartment in the trees! Close to base! | $1,002 | $61 | 2 | 1 | 0.68 mi |
Comfy & Beautiful Modern Mojave Desert Condo | $2,102 | $128 | 2 | 1.5 | 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