Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $326k initial cash invested.
-24.94%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$4,353
Rent
-$6,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,353
Total Expenses
$11,126
Mortgage P&I
164%
$7,154
Property Taxes
29%
$1,247
Home Insurance
11%
$476
HOA
4%
$160
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect! big house with pool | $9,636 | $401 | 4 | 3.5 | 1.11 mi |
Stunning luxury villa chino hill | $7,329 | $305 | 4 | 4 | 1.2 mi |
Chino/Close to Ontario Airport & Disney/4BR/3BA | $8,578 | $357 | 4 | 3 | 3.07 mi |
Modern Chino Home/Family-Friendly Choice /4BR/3BA | $12,015 | $500 | 4 | 3 | 3.14 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