REI Lense

REI Lense

Unlock all features! Tap here to upgrade

16397 Kasota Rd, Apple Valley, CA 92307

3 beds • 2 baths • 2424 sqft

Email

This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $159k initial cash invested.

-18.15%

Cash On Cash

1.8%

Cap Rate

0.31

DSCR

$3,175

Rent

-$2,402

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,175 income − $5,577 expenses = $2,402 out of pocket

Income$3,175Out of Pocket$2,402Mortgage P&I$3,282103%Property Taxes$53517%Insurance$2367%Management$47615%CapEx$1274%Maintenance$1274%Other$79425%

Investment Breakdown

|

Purchase Price

$671k

Downpayment

20.0%

Interest Rate

6.2%

Mortgage Duration

30yr.

Cash To Invest

Total

$159k

Downpayment

20%

$134k

Closing costs

1%

$6,706

Rehab

0%

$0

Furnishing

3%

$18,000

Cashflow

Total Income

$3,175

Total Expenses

$5,577

Mortgage P&I

103%

$3,282

Property Taxes

17%

$535

Home Insurance

7%

$236

HOA

0%

$0

Property Management

15%

$476

CapEx

4%

$127

Vacancy

0%

$0

Maintenance

4%

$127

Other

25%

$794

Loading map...

Comparable Property

Rent

ADR

Beds

Baths

Distance

Travel nurse I King beds I Pet I Vegas I Work

$3,330

$161

2

2

0.96 mi

Million Rock View

$3,868

$187

3

2

1.96 mi

NEW! KingBed•Pool/Spa+Firepit&BBQ•LongStays!

$4,840

$234

3

3

1.33 mi

Custom design house in apple valley

$5,895

$285

4

2.5

0.87 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis