Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $249k initial cash invested.
-24.87%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,538
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,981
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$8,690
Mortgage P&I
155%
$5,497
Property Taxes
31%
$1,098
Home Insurance
11%
$396
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$884
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oasis in the desert! 3 Bed/3 Bath + pools & tennis | $6,772 | $484 | 3 | 3 | 0.38 mi |
Private Oasis in Indian Wells | $4,687 | $335 | 3 | 3 | 0.39 mi |
Desert Horizons Retreat | $6,492 | $464 | 3 | 3 | 0.54 mi |
Whispering Wells - Private Pool | $3,722 | $266 | 3 | 3 | 0.46 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