Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $313k initial cash invested.
-17.69%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$6,961
Rent
-$4,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$275k
Closing costs
1%
$13,773
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,961
Total Expenses
$11,578
Mortgage P&I
101%
$7,009
Property Taxes
11%
$757
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$1,044
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Poolside Escape | $13,990 | $754 | 4 | 2.5 | 1.25 mi |
Tropical Retreat 4Br Pool Bocce | $6,049 | $326 | 4 | 3.5 | 0.78 mi |
Gorgeous Resort Style Mountain view Pool Villa | $8,479 | $457 | 3 | 2 | 1.86 mi |
Chic Rancho Cucamonga Retreat with Secluded Yard | $6,271 | $338 | 4 | 3.5 | 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