Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.55% first-year return on $104k initial cash invested.
-19.55%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,476
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,476
Total Expenses
$4,173
Mortgage P&I
87%
$2,146
Property Taxes
17%
$430
Home Insurance
6%
$154
HOA
10%
$255
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home with Amazing views | $1,898 | $96 | 2 | 2 | 3.25 mi |
Beautiful home in a stress-free environment | $2,076 | $105 | 2 | 2 | 3.27 mi |
Ranch/Separate Private 2 Bdrm Suite w/Patio | $2,135 | $108 | 2 | 1 | 2.48 mi |
Charming Hemet Hideaway | $3,579 | $181 | 3 | 2 | 2.2 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