Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.87% first-year return on $179k initial cash invested.
-8.87%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$5,284
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,399
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,284
Total Expenses
$6,610
Mortgage P&I
69%
$3,625
Property Taxes
4%
$190
Home Insurance
5%
$259
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Remodeled Spacious home near Ontario Airport | $5,760 | $263 | 4 | 2 | 0.6 mi |
Modern 4BR Home + Parking + Near Shops #TravelSGV | $5,760 | $263 | 4 | 2 | 2.09 mi |
Modern 4BR Stay Near Shops & Parks #TravelSGV | $5,913 | $270 | 4 | 2 | 2.22 mi |
Newly remodeled & Spacious home 4bd/3ba | $6,132 | $280 | 4 | 3 | 1.01 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