Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $173k initial cash invested.
-15.64%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,326
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$5,581
Mortgage P&I
109%
$3,610
Property Taxes
3%
$116
Home Insurance
8%
$258
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy & Brand New 3BR Home in West Covina | $4,556 | $214 | 3 | 2 | 0.36 mi |
New 3BR / 3BA House | Spacious & Private | $3,598 | $169 | 3 | 3 | 0.56 mi |
Spacious 3BR Home for Relaxing Family Getaway | $5,025 | $236 | 3 | 2 | 0.73 mi |
Guesthouse Oasis in West Covina | $2,896 | $136 | 2 | 1 | 0.36 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