Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $92,010 initial cash invested.
-15.65%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$2,379
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,379
Total Expenses
$3,579
Mortgage P&I
79%
$1,877
Property Taxes
4%
$96
Home Insurance
6%
$148
HOA
13%
$316
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 2-bedroom house with Pickleball tennis short walk to Lake in La Quinta | $3,622 | $189 | 2 | 2.5 | 0.72 mi |
March is avail! Tommy Bahama Center Court Retreat | $4,177 | $218 | 3 | 3 | 0.25 mi |
Rancho La Quinta 3beds, 3bath, Vacation Home | $3,871 | $202 | 3 | 3 | 0.31 mi |
Cozy Casita - Prime Location! | $996 | $52 | 1 | 1 | 0.47 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