Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $160k initial cash invested.
-17.16%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$3,644
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,477
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,644
Total Expenses
$5,932
Mortgage P&I
90%
$3,268
Property Taxes
19%
$686
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet home in West Palmdale Hills W/Pool | $5,667 | $274 | 4 | 2.5 | 1.52 mi |
The Diamond In Quartz Hill | $4,612 | $223 | 4 | 3 | 1.91 mi |
Mid-Term Stay in Paradise | $7,260 | $351 | 4 | 2.5 | 2.27 mi |
Modern 4 Bedroom 2 Bath remodeled, Remodeled | $3,992 | $193 | 4 | 2 | 2.05 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