Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.41% first-year return on $129k initial cash invested.
-2.41%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$5,087
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,087
Total Expenses
$5,347
Mortgage P&I
49%
$2,475
Property Taxes
5%
$258
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,272
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-bedroom House in Fontana | $2,640 | $140 | 4 | 2 | 1.72 mi |
Fontana's Very Own Blue Diamond | $4,960 | $263 | 4 | 3 | 1.98 mi |
Modern 4BR2B｜Pet-Friendly & Home Office G#42360 | $4,979 | $264 | 4 | 2.5 | 1.33 mi |
Home in Fontana, CA | $5,393 | $286 | 4 | 2 | 1.34 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