Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.25% first-year return on $225k initial cash invested.
-28.25%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$1,846
Rent
-$5,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$192k
Closing costs
1%
$9,576
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$1,846
Total Expenses
$7,145
Mortgage P&I
262%
$4,834
Property Taxes
44%
$811
Home Insurance
19%
$345
HOA
15%
$268
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom Palm Desert Home with Casita | $2,351 | $184 | 4 | 3.5 | 0.52 mi |
4-Bedroom home with Pool, Spa, and Outdoor Kitchen | $3,194 | $250 | 4 | 3 | 0.44 mi |
Desert Winter Get-Away | $4,382 | $343 | 4 | 3 | 0.72 mi |
Dream Home, 3bd, 2.5 bth, Casita, Resort Amenities | $1,584 | $124 | 3 | 2.5 | 0.27 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