Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $181k initial cash invested.
-14.34%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$4,977
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$7,142
Mortgage P&I
77%
$3,856
Property Taxes
13%
$652
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool, King Beds, Kids, Pets, W/D, Chef’s Kitchen | $6,785 | $338 | 3 | 1.5 | 0.14 mi |
Spacious Home in Simi valley, CA | $5,842 | $291 | 3 | 2 | 0.3 mi |
SV#1 Brand NEW House 3b3.5b | $4,376 | $218 | 3 | 3.5 | 0.04 mi |
SV#2 Brand NEW House 3b3.5b | $4,276 | $213 | 3 | 3.5 | 0.33 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