Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.09% first-year return on $138k initial cash invested.
-19.09%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,786
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,694
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$5,974
Mortgage P&I
76%
$2,870
Property Taxes
18%
$686
Home Insurance
5%
$203
HOA
11%
$399
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Retreat Oasis Heated Pool & SPA NEAR GOLF! | $8,806 | $616 | 3 | 2 | 0.4 mi |
Desert Willow Retreat - Pool | Spa | Putting Green | $7,748 | $542 | 3 | 2.5 | 0.4 mi |
Modern Oasis! Custom Pool/Spa, BBQ - Designer Home | $5,718 | $400 | 3 | 3 | 0.47 mi |
Pool+Putting Green, on Golf Course! | Quinta Blue | $6,233 | $436 | 3 | 3 | 0.51 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