Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.5% first-year return on $157k initial cash invested.
-3.5%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$5,774
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,774
Total Expenses
$6,232
Mortgage P&I
54%
$3,108
Property Taxes
2%
$133
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable Spacious Getaway / 8 mins to ONT | $4,074 | $181 | 4 | 2 | 1.08 mi |
Spacious, Near Claremont Colleges/Ontario Airport | $6,280 | $279 | 4 | 3 | 1.87 mi |
Cozy 4BR Home on Upland | Gated Community E#41279 | $4,794 | $213 | 4 | 3 | 2.04 mi |
Lovely Spacious 4BR Home Near ONT Airport/Shops | $6,505 | $289 | 4 | 2 | 0.83 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