Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $188k initial cash invested.
-14.7%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,997
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,997
Total Expenses
$6,296
Mortgage P&I
99%
$3,952
Property Taxes
4%
$142
Home Insurance
7%
$283
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish Retreat w/Parking, Back Garden Patio & BBQ | $4,095 | $204 | 3 | 2 | 0.65 mi |
New 3BR / 3BA House | Spacious & Private | $3,393 | $169 | 3 | 3 | 0.37 mi |
Modern Home In West Covina | 3BR/3BA | $5,019 | $250 | 3 | 3 | 0.47 mi |
Brand New Condo in the heart of West Covina | $4,216 | $210 | 3 | 3 | 0.57 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