Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $218k initial cash invested.
-13.49%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$5,225
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$185k
Closing costs
1%
$9,245
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,225
Total Expenses
$7,678
Mortgage P&I
86%
$4,501
Property Taxes
7%
$345
Home Insurance
6%
$324
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish 4BD 3BA Camarillo Home | $6,929 | $335 | 4 | 3 | 0.66 mi |
Temp Housing For Insurance/Work/Travel/Remodel! | $7,053 | $341 | 4 | 3 | 0.81 mi |
>30 Day: Quiet Cottage by Hospitals and Beaches:>] | $5,667 | $274 | 4 | 2 | 0.64 mi |
Charming Open Cozy Cottage, monthly, Old Town Cam | $5,936 | $287 | 3 | 2 | 1.01 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