Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $203k initial cash invested.
-17.96%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$4,617
Rent
-$3,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,788
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$7,648
Mortgage P&I
92%
$4,259
Property Taxes
19%
$864
Home Insurance
7%
$308
HOA
0%
$0
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Angel’s Garden House near Disneyland / L.A | $6,436 | $298 | 3 | 2 | 0.46 mi |
The 3BR/2BA Modern Pool Home in West Covina | $6,047 | $280 | 3 | 2 | 0.71 mi |
Renovated 3 beds 2 baths house | $4,038 | $187 | 3 | 2 | 0.22 mi |
Marbella Lane - Serene & Spacious 3BR Haven | $5,053 | $234 | 3 | 2 | 0.66 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