Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $360k initial cash invested.
-25.23%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,970
Rent
-$7,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$320k
Closing costs
1%
$15,988
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,970
Total Expenses
$11,535
Mortgage P&I
205%
$8,130
Property Taxes
19%
$749
Home Insurance
14%
$560
HOA
5%
$190
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern, Spacious & Cozy 4B3B for Big Groups | $4,701 | $184 | 4 | 3 | 2.67 mi |
Family 4BR Escape | BBQ Patio, Fire Pit & Games | $7,767 | $304 | 4 | 3 | 2.97 mi |
Cozy house in Chino hills | $4,957 | $194 | 4 | 3 | 3.21 mi |
Chino Hills Cozy 4 Bedroom home | $4,752 | $186 | 4 | 3 | 3.21 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