Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $202k initial cash invested.
-26.11%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,899
Rent
-$4,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,899
Total Expenses
$7,293
Mortgage P&I
146%
$4,230
Property Taxes
22%
$646
Home Insurance
11%
$315
HOA
24%
$710
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Haven: Elegant 3BR/3BA in Indian Wells | $2,023 | $175 | 3 | 3 | 0.15 mi |
PanoramaPalmsSouthPalmDesertHse selectweeknight$99 | $2,369 | $205 | 3 | 3 | 0.75 mi |
Luxury Home With Salt Water Pool &Spa & Theater Room --1.5 miles from El Paseo! | $3,398 | $294 | 3 | 3.5 | 0.54 mi |
Mid Century Modern Gem | $2,127 | $184 | 3 | 3 | 0.56 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