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 -28.77% first-year return on $395k initial cash invested.
-28.77%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$3,643
Rent
-$9,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,643 income − $13,113 expenses = $9,470 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
$3,643
Total Expenses
$13,113
Mortgage P&I
247%
$8,988
Property Taxes
46%
$1,675
Home Insurance
17%
$628
HOA
2%
$73
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911