Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.81% first-year return on $188k initial cash invested.
-4.81%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$6,792
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,792
Total Expenses
$7,545
Mortgage P&I
58%
$3,937
Property Taxes
1%
$74
Home Insurance
4%
$273
HOA
0%
$0
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Getaway Home | $5,344 | $288 | 4 | 2 | 2.05 mi |
Home Away From Home | $5,084 | $274 | 4 | 3 | 1.14 mi |
Beautiful and Cozy 4-BR residential home! | $7,477 | $403 | 4 | 2 | 0.61 mi |
Near Port Hueneme + Point Mugu | 4BR | $5,140 | $277 | 4 | 2 | 1.68 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