Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.97% first-year return on $280k initial cash invested.
-19.97%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,081
Rent
-$4,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$244k
Closing costs
1%
$12,211
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,081
Total Expenses
$10,748
Mortgage P&I
102%
$6,209
Property Taxes
19%
$1,184
Home Insurance
7%
$437
HOA
0%
$0
Property Management
15%
$912
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
[D] Corporate Housing/Nurse Relocate | $9,013 | $357 | 4 | 2.5 | 1.04 mi |
Spacious Home in Fontana M#41817 | $7,321 | $290 | 4 | 3 | 1.3 mi |
Cozy 4B Billiards&Backyard｜Fontana For WFH E#41817 | $6,135 | $243 | 4 | 3 | 1.22 mi |
Bright 4BR Family Home with Huge Yard G#41817 | $6,337 | $251 | 4 | 3 | 1.26 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