Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.19% first-year return on $131k initial cash invested.
-7.19%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$4,056
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,367
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$4,839
Mortgage P&I
65%
$2,623
Property Taxes
2%
$78
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-bedroom Oasis with Private Pool & Mountain View. | $8,687 | $560 | 3 | 3 | 0.41 mi |
A Luxurious Oasis Experience in Desert Palms | $8,299 | $535 | 3 | 4 | 0.34 mi |
Snowbird Paradise – 3 BDR w/ Resort Amenities! | $4,499 | $290 | 3 | 3 | 0.35 mi |
Palm Desert Oasis: Heated Pool, Spa, Firepit & BBQ | $7,942 | $512 | 3 | 2 | 0.38 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