Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.56% first-year return on $712k initial cash invested.
-25.56%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$9,098
Rent
-$15,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$712k
Downpayment
20%
$656k
Closing costs
1%
$32,781
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,098
Total Expenses
$24,272
Mortgage P&I
180%
$16,380
Property Taxes
19%
$1,708
Home Insurance
13%
$1,223
HOA
7%
$594
Property Management
15%
$1,365
CapEx
4%
$364
Vacancy
0%
$0
Maintenance
4%
$364
Other
25%
$2,274
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Upscale PGA West-Big Pool-4 Bed / 4 Bath #068134 | $10,307 | $721 | 4 | 4 | 0.42 mi |
Sleek Contemporary PGA West/ La Quinta #228334 | $23,302 | $1,630 | 4 | 4.5 | 0.37 mi |
Outdoor Oasis, lush pool/spa, 4BR plus Den #066529 | $18,985 | $1,328 | 4 | 4.5 | 0.37 mi |
Atlantis: #259300 4BR Pool, Spa, PoolTable, Views! | $15,125 | $1,058 | 4 | 4.5 | 0.39 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