Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $87,000 initial cash invested.
-2.92%
Cash On Cash
5.75%
Cap Rate
0.95
DSCR
$3,256
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,468 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,256
Total Expenses
$3,468
Mortgage P&I
47%
$1,519
Property Taxes
9%
$282
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Loma Vista - Pool Spa Outdoor Movies Meditation | $4,943 | $325 | 4 | 1 | 1.77 mi |
10–Acres, Pool, Spa, Game Room, Gym! · Copper Moon | $5,171 | $340 | 3 | 1 | 0.73 mi |
Petit Noir • Remote Retreat, Yoga Deck, Hot Tub | $3,741 | $246 | 3 | 1 | 1.11 mi |
Don's Hideaway in Joshua Tree | $3,042 | $200 | 3 | 1 | 1.21 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