Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $185k initial cash invested.
-14.48%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$5,186
Rent
-$2,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,186
Total Expenses
$7,421
Mortgage P&I
75%
$3,877
Property Taxes
15%
$790
Home Insurance
5%
$266
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home in Fontana M#41817 | $7,762 | $290 | 4 | 3 | 0.69 mi |
Cozy 4B Billiards&Backyard｜Fontana For WFH E#41817 | $6,504 | $243 | 4 | 3 | 0.63 mi |
Bright 4BR Family Home with Huge Yard G#41817 | $6,718 | $251 | 4 | 3 | 0.68 mi |
Heritage Village Beauty | $4,684 | $175 | 4 | 3 | 0.46 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