Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.93% first-year return on $172k initial cash invested.
-4.93%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$6,681
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,055
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,681
Total Expenses
$7,388
Mortgage P&I
51%
$3,408
Property Taxes
8%
$526
Home Insurance
4%
$248
HOA
0%
$0
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Backyard Paradise – Pool, Firepit & Outdoor Dining | $5,951 | $292 | 4 | 3 | 1.74 mi |
So. Cal. Living near Redlands-Beautiful 3,000+Home | $6,542 | $321 | 4 | 3 | 1.7 mi |
Scenic views pool/spa/bbq/karaoke/games No Parties | $10,414 | $511 | 4 | 2.5 | 1.92 mi |
Peaceful Getaway w/ Pool and Jacuzzi - NO PARTIES! | $6,582 | $323 | 3 | 2 | 1 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