Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $222k initial cash invested.
-17.91%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,347
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,708
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$7,659
Mortgage P&I
113%
$4,893
Property Taxes
8%
$364
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to Horse Town USA | $5,799 | $205 | 3 | 2 | 2 mi |
Oasis in Corona with Pool and Nature Views | $6,450 | $228 | 4 | 3 | 1.81 mi |
Cozy 4BR Home on Corona | Private Backyard G#41276 | $5,912 | $209 | 4 | 2.5 | 1.12 mi |
Corona 3 beds/2 bath family friendly home | $4,979 | $176 | 3 | 2 | 1.17 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