Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $157k initial cash invested.
-14.5%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$4,333
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,333
Total Expenses
$6,232
Mortgage P&I
77%
$3,342
Property Taxes
13%
$584
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Newly Renovated House in North Pomona | $5,295 | $256 | 3 | 2 | 0.25 mi |
Entire townhouse 3 bedrooms for your family | $5,481 | $265 | 3 | 2.5 | 0.67 mi |
Charming home, dog friendly w/private yard | $2,710 | $131 | 3 | 1.5 | 0.35 mi |
3 bedrooms 2.5 bathrooms. 2 car garages. entire hm | $5,026 | $243 | 3 | 2.5 | 0.73 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