Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $195k initial cash invested.
-9.61%
Cash On Cash
3.89%
Cap Rate
0.67
DSCR
$6,288
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,145
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,288
Total Expenses
$7,850
Mortgage P&I
63%
$3,949
Property Taxes
10%
$602
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$943
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,572
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Modern 4BR/3BA Retreat/Great Location | $4,682 | $208 | 4 | 3 | 0.45 mi |
Modern Serenity Space • BBQ | $6,662 | $296 | 4 | 3.5 | 0.61 mi |
Warm & Cozy Entire 4B4B House in West Covina | $7,338 | $326 | 4 | 4 | 0.44 mi |
New 3Bedroom 3Bathroom House Spacious Private | $3,939 | $175 | 3 | 3 | 0.43 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