Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $154k initial cash invested.
-13.19%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$4,213
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,493
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,213
Total Expenses
$5,910
Mortgage P&I
78%
$3,277
Property Taxes
7%
$277
Home Insurance
5%
$228
HOA
2%
$105
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy house in Chino hills | $4,520 | $193 | 4 | 3 | 2.27 mi |
Spacious 6Beds House•Near Airport, Colleges&Expo | $7,331 | $313 | 3 | 2.5 | 1.7 mi |
Family 4BR/3.5BA Home • Near ONT & Disneyland | $6,324 | $270 | 4 | 3.5 | 2.29 mi |
Entire Place 3 bedroom|close to major attractions | $3,396 | $145 | 3 | 2 | 0.06 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