Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.88% first-year return on $167k initial cash invested.
-11.88%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$4,082
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,082
Total Expenses
$5,733
Mortgage P&I
83%
$3,387
Property Taxes
2%
$70
Home Insurance
6%
$238
HOA
2%
$80
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright California Home w/ Patio < 1 Mi to Hiking! | $3,172 | $132 | 4 | 3 | 1.47 mi |
Mid-Century home with pool | $5,983 | $249 | 4 | 2 | 1.76 mi |
Green River Suite: 4 room guest quarters | $7,281 | $303 | 4 | 2 | 1.25 mi |
Beautiful Home in Corona | $3,941 | $164 | 3 | 3 | 1.31 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