Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $163k initial cash invested.
-15.91%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$4,364
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,918
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$6,529
Mortgage P&I
77%
$3,373
Property Taxes
18%
$806
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Foothill Vista Getaway | $5,582 | $248 | 3 | 2 | 0.21 mi |
A Warm Family home in Diamond Bar CA | $6,100 | $271 | 3 | 2 | 1.95 mi |
A Warm Family home in Diamond Bar. | $5,537 | $246 | 3 | 2 | 1.99 mi |
Key Hosting Co I Diamond Bar | $5,807 | $258 | 3 | 2 | 2.07 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