Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $171k initial cash invested.
-8.03%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$5,155
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,155
Total Expenses
$6,298
Mortgage P&I
69%
$3,536
Property Taxes
1%
$43
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect for Big Family/Team near Convention Center | $6,496 | $362 | 4 | 2 | 0.11 mi |
Deluxe Ontario Getaway: King Beds + Backyard + BBQ | $3,517 | $196 | 3 | 1 | 0.55 mi |
Close to the airport,shopping mall ,house 4b/3b | $4,935 | $275 | 4 | 3 | 0.66 mi |
Up to 20% off weekly stay 3BR 2.5 miles to airport | $4,307 | $240 | 3 | 2.5 | 0.28 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