Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $109k initial cash invested.
-23.79%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$2,980
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$92,460
Closing costs
1%
$4,623
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,980
Total Expenses
$5,143
Mortgage P&I
75%
$2,242
Property Taxes
18%
$550
Home Insurance
6%
$166
HOA
25%
$755
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
High-End Mid-Century Condo on the golf course. NEW | $6,267 | $404 | 2 | 2 | 0.15 mi |
Upscale mid-century on the green. Private Hot Tub | $5,460 | $352 | 2 | 2 | 0.21 mi |
The Palmer! Monterey CC, Hole 6, Golf Cart Inc! | $6,314 | $407 | 2 | 2 | 0.25 mi |
Palm Desert farmhouse. 1pm check in! | $4,809 | $310 | 2 | 2 | 0.27 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