Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.2% first-year return on $202k initial cash invested.
-13.2%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$5,165
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,165
Total Expenses
$7,393
Mortgage P&I
83%
$4,285
Property Taxes
6%
$330
Home Insurance
6%
$298
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,291
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4bed/3bath Dog friendly Diamond Bar Cul de Sac | $7,613 | $309 | 4 | 2.5 | 1.34 mi |
Pomona | Short or Long Stays for Family & Business | $6,652 | $270 | 4 | 2 | 1.2 mi |
Newly Remodeled Philips Ranch vacation home w Pool | $7,613 | $309 | 4 | 3 | 0.3 mi |
Elegant Oasis Residence on Rio Grande M#42030 | $6,874 | $279 | 4 | 3 | 0.97 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