Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15% first-year return on $164k initial cash invested.
-15%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,154
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,651
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,154
Total Expenses
$6,200
Mortgage P&I
80%
$3,339
Property Taxes
13%
$558
Home Insurance
6%
$244
HOA
2%
$66
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oasis in Corona with Pool and Nature Views | $5,617 | $228 | 4 | 3 | 1.23 mi |
3BR Home • Massage Chair • Ping Pong Table • BBQ | $7,120 | $289 | 3 | 2 | 2.29 mi |
Cozy 4BR Home on Corona | Private Backyard G#41276 | $5,149 | $209 | 4 | 2.5 | 1.53 mi |
Bright 4BR Villa on Corona | 2-Car Garage E#41276 | $5,100 | $207 | 4 | 2.5 | 1.57 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