Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.87% first-year return on $227k initial cash invested.
-34.87%
Cash On Cash
-2.06%
Cap Rate
-0.35
DSCR
$1,886
Rent
-$6,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,966
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,886
Total Expenses
$8,491
Mortgage P&I
256%
$4,822
Property Taxes
31%
$578
Home Insurance
19%
$360
HOA
97%
$1,826
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$472
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Harvard Hideaway: sun-splashed, westerly views in The Springs Country Club. Managed by Greenday! | $3,704 | $369 | 3 | 3 | 0.25 mi |
Reed Court Springs Country Club | $2,770 | $276 | 3 | 3 | 0.41 mi |
Oasis in the Rancho Mirage sunshine-- opening for BNP Paribas!! | $2,851 | $284 | 3 | 3 | 0.6 mi |
Springs Country Club Oasis! | $2,931 | $292 | 3 | 3 | 0.27 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