Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.07% first-year return on $175k initial cash invested.
-19.07%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,582
Rent
-$2,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,181
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,582
Total Expenses
$6,360
Mortgage P&I
100%
$3,593
Property Taxes
22%
$796
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet home in West Palmdale Hills W/Pool | $5,251 | $274 | 4 | 2.5 | 1.87 mi |
The Diamond In Quartz Hill | $4,273 | $223 | 4 | 3 | 1.43 mi |
Modern 4 Bedroom 2 Bath remodeled, Remodeled | $3,698 | $193 | 4 | 2 | 1.59 mi |
Luxury 4BR Retreat for Families & Groups | $4,388 | $229 | 4 | 2 | 2.03 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