Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.12% first-year return on $330k initial cash invested.
-24.12%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,323
Rent
-$6,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$292k
Closing costs
1%
$14,583
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,323
Total Expenses
$10,961
Mortgage P&I
168%
$7,257
Property Taxes
21%
$898
Home Insurance
12%
$521
HOA
5%
$210
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Chino Stay | Pet Friendly + Near ONT | $3,845 | $158 | 4 | 3 | 2.85 mi |
Warm 4BR Retreat｜Family-Friendly G#41049 | $5,694 | $234 | 4 | 3 | 3.53 mi |
Modern, Spacious & Cozy 4B3B for Big Groups | $4,477 | $184 | 4 | 3 | 3.56 mi |
LUX POOL BBQ large 8BEDS Home | $7,981 | $328 | 4 | 2 | 1.89 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