Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $217k initial cash invested.
-15.44%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$6,089
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,089
Total Expenses
$8,877
Mortgage P&I
76%
$4,629
Property Taxes
16%
$975
Home Insurance
6%
$350
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Remodeled Cozy Townhouse | $4,413 | $234 | 3 | 2 | 0.53 mi |
Play & Relax Family Getaway: BBQ Patio & Game Room | $7,694 | $408 | 4 | 2.5 | 0.73 mi |
4B2B GAME Home | near Disneyland Family Friendly | $8,430 | $447 | 4 | 2 | 0.7 mi |
West Covina Paradise 4BR/2 baths house | $4,224 | $224 | 4 | 2 | 0.67 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