Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $417k initial cash invested.
-25.89%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$4,906
Rent
-$9,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1873k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$375k
Closing costs
1%
$18,729
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,906
Total Expenses
$13,909
Mortgage P&I
190%
$9,297
Property Taxes
30%
$1,490
Home Insurance
16%
$768
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Coastal-Inspired Charmer w/Pool and Views! | $8,897 | $390 | 4 | 3 | 1.99 mi |
Pleasant house to spend your vacation time. | $6,616 | $290 | 4 | 3 | 1.99 mi |
Gather! Central Thous. Oaks, Wildwood Pk+Weddings! | $8,509 | $373 | 4 | 2.5 | 1.91 mi |
Charming 4BDs\2BAs at Thousand Oaks | $7,916 | $347 | 4 | 2 | 2.23 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