Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $116k initial cash invested.
-20.65%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$2,374
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,374
Total Expenses
$4,379
Mortgage P&I
102%
$2,411
Property Taxes
28%
$653
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Quiet Condo community, great views, quick access to all the highlights. | $1,927 | $88 | 2 | 2 | 0.29 mi |
*Private pool bungalow*Near Palm Springs | $2,759 | $126 | 2 | 1 | 0.03 mi |
Bel Air Bungalow | $2,738 | $125 | 2 | 1 | 0.7 mi |
Renovated Palm Springs Retreat: 2 Bed 2 Bath, Study, Private Pool, Amazing View | $5,519 | $252 | 3 | 2 | 0.57 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