Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.14% first-year return on $276k initial cash invested.
-21.14%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,368
Rent
-$4,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$240k
Closing costs
1%
$12,019
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,368
Total Expenses
$9,237
Mortgage P&I
140%
$6,112
Property Taxes
11%
$474
Home Insurance
11%
$499
HOA
1%
$55
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern, Spacious & Cozy 4B3B for Big Groups | $4,421 | $184 | 4 | 3 | 2.69 mi |
Warm 4BR Retreat｜Family-Friendly G#41049 | $5,623 | $234 | 4 | 3 | 3.14 mi |
Spacious Chino Stay | Pet Friendly + Near ONT | $3,797 | $158 | 4 | 3 | 3.19 mi |
Family 4BR Escape | BBQ Patio, Fire Pit & Games | $7,305 | $304 | 4 | 3 | 3.65 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