Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $239k initial cash invested.
-17.88%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,975
Rent
-$3,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,975
Total Expenses
$7,540
Mortgage P&I
125%
$4,969
Property Taxes
8%
$304
Home Insurance
9%
$359
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chino Hills Cozy 4 Bedroom home | $4,357 | $191 | 4 | 3 | 0.08 mi |
Cheerful 4 bedroom 3 bathroom house in Chino Hills | $4,403 | $193 | 4 | 3 | 0.97 mi |
🌈2100 ft Iron Gate Private Villa,💛 Los Angeles🔴 Disneyland | $3,559 | $156 | 4 | 3 | 1.46 mi |
Graceful 4BR/3BA Retreat｜Dual Workspaces G#42030 | $4,996 | $219 | 4 | 3 | 1.91 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