Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $202k initial cash invested.
-15.8%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$3,958
Rent
-$2,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,958
Total Expenses
$6,622
Mortgage P&I
104%
$4,116
Property Taxes
8%
$309
Home Insurance
8%
$297
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Charming House 4 Bedroom -Convenient Location | $3,504 | $160 | 4 | 2 | 0.24 mi |
Chino Hills Cozy 4 Bedroom home | $4,183 | $191 | 4 | 3 | 1.73 mi |
20% OFF Monthly | Fully Furnished | Moderm Comfort | $6,220 | $284 | 4 | 2 | 2.06 mi |
LUX POOL BBQ large 8BEDS Home | $6,132 | $280 | 4 | 2 | 1.6 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