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 -18.64% first-year return on $159k initial cash invested.

-18.64%

Cash On Cash

1.68%

Cap Rate

0.29

DSCR

$3,051

Rent

-$2,467

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,051 income − $5,518 expenses = $2,467 out of pocket

Income$3,051Out of Pocket$2,467Mortgage P&I$3,282108%Property Taxes$53518%Insurance$2368%Management$45815%CapEx$1224%Maintenance$1224%Other$76325%

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

$3,051

Total Expenses

$5,518

Mortgage P&I

108%

$3,282

Property Taxes

18%

$535

Home Insurance

8%

$236

HOA

0%

$0

Property Management

15%

$458

CapEx

4%

$122

Vacancy

0%

$0

Maintenance

4%

$122

Other

25%

$763

Loading map...

Comparable Property

Rent

ADR

Beds

Baths

Distance

Travel nurse I King beds I Pet I Vegas I Work

$3,206

$155

2

2

0.96 mi

Million Rock View

$3,661

$177

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

$5,957

$288

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