Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.91% first-year return on $224k initial cash invested.
-5.91%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$8,627
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$191k
Closing costs
1%
$9,539
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,627
Total Expenses
$9,732
Mortgage P&I
56%
$4,810
Property Taxes
5%
$443
Home Insurance
4%
$338
HOA
0%
$0
Property Management
15%
$1,294
CapEx
4%
$345
Vacancy
0%
$0
Maintenance
4%
$345
Other
25%
$2,157
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rose Garden Home, Thousand Oaks | $8,213 | $403 | 4 | 2 | 1.93 mi |
A Happy Home w/Sparkling Pool | $7,622 | $374 | 4 | 2 | 1.93 mi |
Bright, Fun & Peaceful House w/ Heated Pool 🏖 | $11,840 | $581 | 4 | 3 | 1.1 mi |
Modern 4 King Beds/Beautiful yards/WFH/Golf/WI-FI | $7,663 | $376 | 4 | 3 | 1.74 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