Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $128k initial cash invested.
-27.41%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,843
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$111k
Closing costs
1%
$5,541
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,843
Total Expenses
$4,775
Mortgage P&I
147%
$2,717
Property Taxes
31%
$577
Home Insurance
11%
$198
HOA
22%
$398
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Secluded Dunes Bermuda Dunes IG: @Secluded_dunes | $9,615 | $545 | 2 | 2 | 1.98 mi |
Charming 2-bedroom 2 full bath house, AC, Full Kitchen in fabulous Palm Desert | $7,798 | $442 | 2 | 2 | 2.13 mi |
Popular Sun City AreaDog OKDeckAC | $3,299 | $187 | 2 | 2 | 0.14 mi |
Country Club Desert Paradise- Dog Friendly Rental | $2,470 | $140 | 2 | 2 | 1.35 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