Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $193k initial cash invested.
-21.91%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,294
Rent
-$3,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$6,820
Mortgage P&I
128%
$4,213
Property Taxes
22%
$731
Home Insurance
9%
$294
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Roomy Family Home in Cul-de-Sac | $4,490 | $242 | 3 | 2 | 0.16 mi |
BOHO Hidden Gem fenced backyard garage pet OK | $3,989 | $215 | 3 | 2 | 0.16 mi |
Cozy W Covina Home Near Disney & Attractions 2326A | $4,249 | $229 | 3 | 2 | 0.08 mi |
Cute + Sanitized 3 Bedroom Cozy home with Parking | $4,063 | $219 | 3 | 2 | 0.21 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