Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $192k initial cash invested.
-11.66%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$6,215
Rent
-$1,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,215
Total Expenses
$8,078
Mortgage P&I
65%
$4,035
Property Taxes
12%
$769
Home Insurance
5%
$290
HOA
0%
$0
Property Management
15%
$932
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,554
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-bedroom house in charming Santa Clarita with Pool | $9,673 | $636 | 4 | 3 | 0.67 mi |
Spacious Luxury Home Pool/Spa/Views | $7,498 | $493 | 4 | 3 | 2.05 mi |
Canyon Country Wind Down|3BR Retreat wPrivate Yard | $4,274 | $281 | 3 | 2 | 2.22 mi |
Dzorlux | $3,893 | $256 | 4 | 3 | 1.74 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