Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $112k initial cash invested.
-22.52%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$3,291
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,291
Total Expenses
$5,391
Mortgage P&I
70%
$2,305
Property Taxes
10%
$325
Home Insurance
6%
$185
HOA
30%
$995
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Golf Villa | Private Pool, Spa, Views & EV | $7,242 | $384 | 2 | 2.5 | 0.36 mi |
Desert Princess Resort | 2BR/2BA Near Palm Springs | $6,072 | $322 | 2 | 2 | 0.12 mi |
Desert Oasis Retreats w/ Pool Jacuzzi & Mnt. Views | $4,790 | $254 | 2 | 2 | 0.15 mi |
2/2 Condo Best Mountain Views Golf Pool Pickleball | $6,223 | $330 | 2 | 2 | 0.26 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