Unlock all features! Tap here to upgrade
17832 Little Tujunga Canyon Rd, Santa Clarita, CA 91387
3 beds • 3 baths • 1987 sqft
$886,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.25% first-year return on $204k initial cash invested.
-21.25%
Cash On Cash
1.01%
Cap Rate
0.18
DSCR
$3,258
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,860
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$6,872
Mortgage P&I
130%
$4,230
Property Taxes
24%
$767
Home Insurance
10%
$312
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814