Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.71% first-year return on $124k initial cash invested.
-13.71%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$3,332
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,051
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$4,750
Mortgage P&I
74%
$2,476
Property Taxes
15%
$500
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home in Convenient location in Perris | $4,033 | $260 | 3 | 2.5 | 1.47 mi |
Home in Perris,(Olivetree dr.) | $3,459 | $223 | 3 | 2.5 | 0.81 mi |
❤️1st In BedComfort + Smarthome + SurroundSound ❤️ | $4,281 | $276 | 4 | 3 | 1.86 mi |
Home in Perris, (Avocado Ave.) | $3,552 | $229 | 4 | 2.5 | 0.71 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