Unlock all features! Tap here to upgrade
1708 Royal Saint George Dr, Thousand Oaks, CA 91362
3 beds • 3 baths • 2196 sqft
$1,795,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.62% first-year return on $395k initial cash invested.
-24.62%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$6,269
Rent
-$8,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,269 income − $14,373 expenses = $8,104 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,269
Total Expenses
$14,373
Mortgage P&I
143%
$8,988
Property Taxes
27%
$1,675
Home Insurance
10%
$628
HOA
1%
$73
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,567