Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $130k initial cash invested.
-9.51%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$4,315
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,061
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,315
Total Expenses
$5,348
Mortgage P&I
58%
$2,494
Property Taxes
14%
$590
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Ponderosa 4 Bedroom escape permit# 106080 | $5,193 | $388 | 4 | 2 | 0.16 mi |
The Mod Casa (permit #221286 with 4 bedrooms) | $6,036 | $451 | 4 | 2 | 0.31 mi |
Incredible location-Old Town La Quinta/large yard | $4,644 | $347 | 4 | 2 | 0.55 mi |
4BR Desert Modern: Pool, Spa & Mtn views #259142 | $5,501 | $411 | 4 | 2 | 0.33 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