Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $168k initial cash invested.
-18.05%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$3,600
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$6,129
Mortgage P&I
97%
$3,494
Property Taxes
18%
$655
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A modern and peaceful oasis. | $5,397 | $273 | 3 | 2.5 | 2.15 mi |
Gated Upland 3 bed near ONT, hospitals, Colleges | $4,686 | $237 | 3 | 2.5 | 2.16 mi |
Temporary Home- 3 KING Beds, Large Backyard | $4,271 | $216 | 3 | 2 | 0.76 mi |
New! Contemporary 3B2b Home in Rancho | $3,796 | $192 | 3 | 2 | 2.21 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