Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $294k initial cash invested.
-20.83%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,839
Rent
-$5,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$257k
Closing costs
1%
$12,860
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,839
Total Expenses
$8,943
Mortgage P&I
165%
$6,347
Property Taxes
7%
$277
Home Insurance
12%
$450
HOA
1%
$25
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chino Hills Cozy 4 Bedroom home | $4,648 | $191 | 4 | 3 | 2.14 mi |
Cozy Charming House 4 Bedroom -Convenient Location | $3,893 | $160 | 4 | 2 | 0.36 mi |
Cozy house in Chino hills | $4,696 | $193 | 4 | 3 | 2.14 mi |
Chino Hills Guest House Beautiful Monthly Rental House in Chino Hills | $2,798 | $115 | 3 | 2 | 0.83 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