Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $173k initial cash invested.
-22.44%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$3,466
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$154k
Closing costs
1%
$7,687
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,466
Total Expenses
$6,709
Mortgage P&I
109%
$3,766
Property Taxes
22%
$764
Home Insurance
8%
$275
HOA
7%
$240
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort 3BR Home Near Shopping & Ontairo Airport | $4,417 | $242 | 3 | 2.5 | 0.53 mi |
Ontario Airport 3B &3B house with warm pool | $5,147 | $282 | 3 | 2.5 | 0.71 mi |
Modern Temp. Home newly built, furnished 3b/2.5br | $3,960 | $217 | 3 | 2.5 | 0.71 mi |
Brand New 3B 2.5B | $3,595 | $197 | 3 | 2.5 | 0.41 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