Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $183k initial cash invested.
-17.07%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,980
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$152k
Closing costs
1%
$7,579
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,980
Total Expenses
$6,585
Mortgage P&I
93%
$3,701
Property Taxes
18%
$708
Home Insurance
7%
$266
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$995
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House Close 2 Markets Medical Ctr Monthly Discount | $4,468 | $216 | 4 | 2 | 0.99 mi |
Pool House DownTown Medical CenterMONTHLY DISCOUNt | $5,026 | $243 | 4 | 2 | 1.68 mi |
Family 4BR w/Office, Peloton, Big Backyard/Games | $5,647 | $273 | 4 | 2 | 1.31 mi |
Spacious Remodeled Home near Ontario Airport | $5,647 | $273 | 4 | 2 | 2.02 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