Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.44% first-year return on $307k initial cash invested.
-23.44%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$5,365
Rent
-$5,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$270k
Closing costs
1%
$13,479
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,365
Total Expenses
$11,363
Mortgage P&I
126%
$6,761
Property Taxes
23%
$1,216
Home Insurance
10%
$525
HOA
5%
$285
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,341
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Corona with amazing spa, pool, and firepit | $8,554 | $327 | 4 | 3 | 3.24 mi |
California Style and comfort! | $6,487 | $248 | 4 | 3 | 4.03 mi |
4B Black Oak Family Haven M#42144 | $6,958 | $266 | 4 | 3 | 4.04 mi |
Modern 4BR3B｜Office & Study｜Flexible Lease G#42144 | $6,461 | $247 | 4 | 3 | 4.12 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