Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.57% first-year return on $158k initial cash invested.
-11.57%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$4,985
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,647
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,985
Total Expenses
$6,505
Mortgage P&I
65%
$3,221
Property Taxes
13%
$661
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Pool Home ~ Billiard Table~ Firepit~BBQ | $6,086 | $345 | 3 | 2 | 0.56 mi |
Valley of Guadalupe Escape gem | $5,292 | $300 | 3 | 2 | 3.21 mi |
Cozy modern home with huge yard!Perfect getaway! | $4,093 | $232 | 3 | 2 | 2.44 mi |
Family 3 Bedroom House in Rialto | $3,052 | $173 | 3 | 2.5 | 2 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