Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.02% first-year return on $192k initial cash invested.
-15.02%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$3,793
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,793
Total Expenses
$6,196
Mortgage P&I
103%
$3,906
Property Taxes
5%
$189
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Secured Private Quiet 4 BdR home Newly renovated with security locks, iron doors, 4 bedrooms, 2 bathrooms, large courtyard, detached house | $3,519 | $178 | 4 | 2 | 0.82 mi |
New remodeled home 4BD2BA gated in great location | $3,104 | $157 | 4 | 2 | 1.38 mi |
Cozy Chino Home | Self Check-In • Free Parking | $3,203 | $162 | 4 | 3 | 0.57 mi |
Cozy house in gated community | $4,271 | $216 | 4 | 3 | 0.8 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