Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.68% first-year return on $170k initial cash invested.
-13.68%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$4,975
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,975
Total Expenses
$6,915
Mortgage P&I
71%
$3,520
Property Taxes
15%
$753
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing New Condo (Victoria Garden/Ontario Mills) | $5,039 | $251 | 3 | 2.5 | 1.15 mi |
Modern Spacious Remodeled Home | $5,139 | $256 | 3 | 2.5 | 1.78 mi |
Artist Owned Museum Getaway Home Inspired By POLO | $3,152 | $157 | 3 | 2 | 0.7 mi |
Cozy Home w/ Shared Pool by Kaiser | Honest Homes | $5,982 | $298 | 4 | 3 | 1.18 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