Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.95% first-year return on $177k initial cash invested.
-17.95%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$3,693
Rent
-$2,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$6,346
Mortgage P&I
101%
$3,712
Property Taxes
16%
$597
Home Insurance
7%
$264
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Big Backyard Charming Relax Entire Family House | $6,865 | $305 | 3 | 2 | 0.65 mi |
Spacious 3BR Home for Relaxing Family Getaway | $5,312 | $236 | 3 | 2 | 0.73 mi |
Cozy & Brand New 3BR Home in West Covina | $4,817 | $214 | 3 | 2 | 0.43 mi |
Stylish Retreat w/Parking, Back Garden Patio & BBQ | $4,592 | $204 | 3 | 2 | 0.68 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