Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $211k initial cash invested.
-15.25%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$4,228
Rent
-$2,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,228
Total Expenses
$6,908
Mortgage P&I
106%
$4,490
Property Taxes
2%
$77
Home Insurance
7%
$312
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable Spacious Getaway / 8 mins to ONT | $3,079 | $191 | 4 | 2 | 0.58 mi |
Brand new cute 3B/2B Ontario | $3,498 | $217 | 3 | 2 | 0.28 mi |
Cozy Vacation Home | $2,660 | $165 | 3 | 2 | 0.6 mi |
Beautifully Upgraded Unit in Historic Home | $3,579 | $222 | 3 | 2 | 0.61 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