Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.12% first-year return on $166k initial cash invested.
-7.12%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$5,713
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,028
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,713
Total Expenses
$6,696
Mortgage P&I
60%
$3,432
Property Taxes
5%
$276
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,428
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Pool Home ~ Billiard Table~ Firepit~BBQ | $6,544 | $347 | 3 | 2 | 2.98 mi |
Spacious cozy home with private pool | $5,318 | $282 | 3 | 2.5 | 2.93 mi |
Spacious 3 Bedroom Home with Pool | $6,242 | $331 | 3 | 2.5 | 2.98 mi |
Amazing New Condo (Victoria Garden/Ontario Mills) | $4,733 | $251 | 3 | 2.5 | 3.65 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