Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $146k initial cash invested.
-23.56%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,691
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $4,553 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$1,691
Total Expenses
$4,553
Mortgage P&I
176%
$2,971
Property Taxes
33%
$566
Home Insurance
12%
$203
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
15% discount for 4 rooms on the first floor | $0 | $0 | 4 | 2 | 0.59 mi |
Luxurious newly built 4 Bedroom house in Riverside | $7,919 | $635 | 4 | 3 | 0.59 mi |
Stylish Penny Drive Home | Business & Family Stay | $2,943 | $236 | 3 | 1.5 | 0.4 mi |
Central Avenue House | Close to Everything | $3,542 | $284 | 3 | 2 | 0.67 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