Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17% first-year return on $85,683 initial cash invested.
17%
Cash On Cash
11.55%
Cap Rate
1.88
DSCR
$5,998
Rent
$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,998 income − $4,784 expenses = $1,214 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,683
Downpayment
20%
$64,460
Closing costs
1%
$3,223
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,998
Total Expenses
$4,784
Mortgage P&I
27%
$1,649
Property Taxes
2%
$139
Home Insurance
2%
$116
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
JT-Outpost Stunning views,Spa, & Pool Dogs Welcome | $3,849 | $222 | 3 | 2 | 0.39 mi |
2 Homes | Hot Tubs, Pools, Elevated BLISS, JTNP | $5,479 | $316 | 3 | 2 | 0.56 mi |
Desert Playhouse-Pool, Pickleball, Hot Tub, Arcade | $4,005 | $231 | 3 | 2 | 0.74 mi |
Joshua Tree Desert Retreat | 2 Homes + Hot Tub | $5,860 | $338 | 3 | 2 | 0.25 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