Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $194k initial cash invested.
-10.6%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$5,596
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,596
Total Expenses
$7,311
Mortgage P&I
70%
$3,940
Property Taxes
7%
$401
Home Insurance
5%
$284
HOA
0%
$0
Property Management
15%
$839
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,399
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Temp Housing For Insurance/Work/Travel/Remodel! | $6,534 | $341 | 4 | 3 | 0.89 mi |
Stylish 4BD 3BA Camarillo Home | $6,419 | $335 | 4 | 3 | 1.08 mi |
>30 Day: Quiet Cottage by Hospitals and Beaches:>] | $5,251 | $274 | 4 | 2 | 1.06 mi |
Vibrant Old Town Camarillo Home: monthly rental | $2,951 | $154 | 4 | 1 | 0.79 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