Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.88% first-year return on $172k initial cash invested.
-25.88%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$2,626
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$6,344
Mortgage P&I
135%
$3,557
Property Taxes
21%
$561
Home Insurance
10%
$266
HOA
27%
$700
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rancho Modern | $4,157 | $268 | 3 | 2 | 0.76 mi |
3 bdrm, 2.5 bath Luxury Oasis in the Desert | $5,274 | $340 | 3 | 2.5 | 0.33 mi |
Remodeled luxury 3 bedroom condo on golf fairway | $4,344 | $280 | 3 | 2.5 | 0.56 mi |
Hidden Gem in Rancho Mirage | $4,188 | $270 | 3 | 3 | 0.12 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