Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $172k initial cash invested.
-16.37%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$3,998
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$6,339
Mortgage P&I
89%
$3,567
Property Taxes
15%
$595
Home Insurance
6%
$257
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Etiwanda King Bed 3 bedroom Single Family Tub BBq | $4,639 | $186 | 3 | 2.5 | 1.37 mi |
🥇☕ MODERN LIFESTYLE | ENTIRE HOME AWAY FROM HOME🏡 | $5,362 | $215 | 3 | 2.5 | 0.47 mi |
Temporary Home- 3 KING Beds, Large Backyard | $5,437 | $218 | 3 | 2 | 1.94 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