Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.34% first-year return on $223k initial cash invested.
-17.34%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,092
Rent
-$3,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$7,311
Mortgage P&I
115%
$4,717
Property Taxes
7%
$288
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy house in Chino hills | $4,872 | $193 | 4 | 3 | 0.79 mi |
Chino Hills heals | $2,701 | $107 | 2 | 2 | 0.73 mi |
Modern Home Close to Shopping | $3,459 | $137 | 3 | 2 | 1.48 mi |
Chino Hills Guest House Beautiful Monthly Rental House in Chino Hills | $2,903 | $115 | 3 | 2 | 1.73 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