Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.21% first-year return on $220k initial cash invested.
-3.21%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$9,174
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$187k
Closing costs
1%
$9,331
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,174
Total Expenses
$9,762
Mortgage P&I
50%
$4,561
Property Taxes
5%
$499
Home Insurance
3%
$298
HOA
0%
$0
Property Management
15%
$1,376
CapEx
4%
$367
Vacancy
0%
$0
Maintenance
4%
$367
Other
25%
$2,294
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rose Garden Home, Thousand Oaks | $8,172 | $401 | 4 | 2 | 1.86 mi |
A Happy Home w/Sparkling Pool | $7,540 | $370 | 4 | 2 | 1.87 mi |
Charming 4BD\2BA, Thousand Oaks | $6,114 | $300 | 4 | 2 | 2.13 mi |
Family-Friendly 4BR2BA Home + Private Office Space | $7,275 | $357 | 4 | 2 | 2.17 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