Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.71% first-year return on $95,790 initial cash invested.
-9.71%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$3,677
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,677
Total Expenses
$4,452
Mortgage P&I
53%
$1,966
Property Taxes
10%
$376
Home Insurance
4%
$140
HOA
6%
$205
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Working Travelers Fontana Home | $2,600 | $103 | 2 | 1.5 | 0.44 mi |
Home in Fontana | $5,680 | $225 | 3 | 2 | 0.25 mi |
Spacious cozy 3B2b Home Near ONT & Trails | $4,696 | $186 | 3 | 2.5 | 0.45 mi |
Sophisticated 3BR Home Near ONT & Trails | $5,251 | $208 | 3 | 2.5 | 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