Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $149k initial cash invested.
-18.24%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,783
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$6,050
Mortgage P&I
81%
$3,062
Property Taxes
25%
$954
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comfort 3BR Near Fw15 | $4,555 | $208 | 3 | 2.5 | 2.2 mi |
Family 3 Bedroom House in Rialto | $3,701 | $169 | 3 | 2.5 | 2.27 mi |
Modern Spacious Remodeled Home | $5,606 | $256 | 3 | 2.5 | 2.05 mi |
Artist Owned Museum Getaway Home Inspired By POLO | $3,438 | $157 | 3 | 2 | 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