Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.03% first-year return on $161k initial cash invested.
-14.03%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$4,063
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,063
Total Expenses
$5,941
Mortgage P&I
82%
$3,326
Property Taxes
8%
$326
Home Insurance
6%
$238
HOA
2%
$100
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home in Corona | $4,889 | $164 | 3 | 3 | 1.85 mi |
Stylish 4BR3B｜Office & Study｜Private Patio E#42144 | $6,916 | $232 | 4 | 3 | 3.66 mi |
Mid-Century home with pool | $7,422 | $249 | 4 | 2 | 2.85 mi |
Bright California Home w/ Patio < 1 Mi to Hiking! | $3,935 | $132 | 4 | 3 | 1.26 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