Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.61% first-year return on $145k initial cash invested.
-18.61%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$2,767
Rent
-$2,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$116k
Closing costs
1%
$5,777
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,767
Total Expenses
$5,021
Mortgage P&I
106%
$2,946
Property Taxes
20%
$544
Home Insurance
7%
$202
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charmin Home with a pool and spa 4 up to 15 guests | $4,681 | $405 | 4 | 2.5 | 1.59 mi |
4bdrms, 3 bths. Remodeled luxurious Detached Home! | $2,427 | $210 | 4 | 3.5 | 1.77 mi |
Quiet Hesperia Home (31 day minimum stays only) | $2,173 | $188 | 3 | 2 | 1.39 mi |
Cozy Main Street Lodge | $2,069 | $179 | 3 | 2 | 2.13 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