Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $173k initial cash invested.
-5.84%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$6,281
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,281
Total Expenses
$7,123
Mortgage P&I
55%
$3,481
Property Taxes
6%
$380
Home Insurance
4%
$248
HOA
0%
$0
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,570
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4B Billiards&Backyard｜Fontana For WFH E#41817 | $6,948 | $243 | 4 | 3 | 0.09 mi |
Bright 4BR Family Home with Huge Yard G#41817 | $7,177 | $251 | 4 | 3 | 0.13 mi |
Spacious Home in Fontana M#41817 | $8,292 | $290 | 4 | 3 | 0.2 mi |
Grand 4BR Retreat｜Main-Level Bedroom E#41327 | $6,405 | $224 | 4 | 2.5 | 0.7 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