Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.48% first-year return on $189k initial cash invested.
-15.48%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,486
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$157k
Closing costs
1%
$7,859
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,486
Total Expenses
$5,924
Mortgage P&I
110%
$3,823
Property Taxes
4%
$150
Home Insurance
8%
$278
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 3-Bedroom Desert Retreat w/Stunning Views | $3,173 | $171 | 4 | 3 | 0.23 mi |
Cathedral city Oasis: Pool & Hot Tub Retreat | $3,562 | $192 | 4 | 3 | 0.77 mi |
Pet Friendly YES! Desert Princess Palm Springs | $2,542 | $137 | 3 | 3 | 0.48 mi |
Curated Custom Home w/Infinity Spa & Chef Kitchen | $4,750 | $256 | 4 | 3 | 0.76 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