Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $211k initial cash invested.
-16.74%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$5,157
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$178k
Closing costs
1%
$8,905
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,157
Total Expenses
$8,100
Mortgage P&I
87%
$4,493
Property Taxes
16%
$824
Home Insurance
6%
$308
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home in Santa Clarita | $6,643 | $336 | 4 | 2 | 1.67 mi |
Southern California Pool Home | $7,019 | $355 | 4 | 2 | 0.05 mi |
Cozy Spacious 4/2 Home Nice Backyard Santa Clarita | $5,734 | $290 | 4 | 2 | 0.77 mi |
Great Getaway Close to Six Flags, Castaic Lake | $5,753 | $291 | 4 | 2.5 | 0.92 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