Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.99% first-year return on $135k initial cash invested.
-25.99%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,861
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,861
Total Expenses
$4,793
Mortgage P&I
152%
$2,822
Property Taxes
23%
$434
Home Insurance
11%
$203
HOA
24%
$442
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home-Del Webb's Sun City Palm Desert | $2,340 | $157 | 2 | 2.5 | 0.11 mi |
Beautiful Country Club Oasis Sun City Palm Desert | $3,040 | $204 | 3 | 2.5 | 0.35 mi |
Seasonal - Fantastic Fun at Sun City Palm Desert 2 bed 2 bath | $2,817 | $189 | 2 | 2 | 0.57 mi |
Sun City Stunner in Palm Desert | $2,653 | $178 | 4 | 2 | 0.63 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