Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.91% first-year return on $144k initial cash invested.
-7.91%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$4,349
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,349
Total Expenses
$5,298
Mortgage P&I
68%
$2,940
Property Taxes
1%
$61
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Up to 20% off weekly stay 3BR 2.5 miles to airport | $4,397 | $237 | 3 | 2.5 | 0.18 mi |
Relax & Recharge | Cozy Ontario Home Near Airport | $4,045 | $218 | 3 | 1 | 0.38 mi |
Rustic & Family Entire Place 2 Bedrooms - 2 Baths | $2,709 | $146 | 2 | 2 | 0.25 mi |
Perfect for Big Family/Team near Convention Center | $6,698 | $361 | 4 | 2 | 0.55 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