Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $181k initial cash invested.
-14.73%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,978
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,477
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,978
Total Expenses
$6,200
Mortgage P&I
95%
$3,769
Property Taxes
7%
$260
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4B Leighton Family Retreat |w/ Fenced Yard E#40938 | $6,237 | $233 | 4 | 3 | 3.6 mi |
Furnished 4BR Eastvale Home | Spacious YardG#40938 | $6,156 | $230 | 4 | 3 | 3.62 mi |
King Beds | Fast Wi-Fi | Perfect for Long Stays | $4,925 | $184 | 4 | 3.5 | 3.72 mi |
Charming Home -4 beds/2 baths with yard | $3,292 | $123 | 4 | 2 | 3.78 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