Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $183k initial cash invested.
-15.82%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$4,224
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$152k
Closing costs
1%
$7,579
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,224
Total Expenses
$6,638
Mortgage P&I
88%
$3,701
Property Taxes
15%
$641
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House Close 2 Markets Medical Ctr Monthly Discount | $5,125 | $216 | 4 | 2 | 0.29 mi |
Pool House DownTown Medical CenterMONTHLY DISCOUNt | $5,765 | $243 | 4 | 2 | 0.42 mi |
🌟 Cozy home 3B/2.5B near Ontario Airport | $5,053 | $213 | 3 | 2.5 | 0.24 mi |
Big Kitchen & XL Bedrooms | Perfect for Midterm | $5,243 | $221 | 4 | 3.5 | 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