Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $191k initial cash invested.
-14.2%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$4,810
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,941
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,810
Total Expenses
$7,067
Mortgage P&I
83%
$4,006
Property Taxes
10%
$487
Home Insurance
6%
$266
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pomona | Short or Long Stays for Family & Business | $6,242 | $270 | 4 | 2 | 0.57 mi |
Newly Remodeled Philips Ranch vacation home w Pool | $7,143 | $309 | 4 | 3 | 0.73 mi |
Spacious Peaceful Home w/ 4BR | $4,508 | $195 | 4 | 3.5 | 0.76 mi |
The Foothill Vista Getaway | $5,733 | $248 | 3 | 2 | 0.55 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