Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $311k initial cash invested.
-20.68%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,951
Rent
-$5,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$273k
Closing costs
1%
$13,645
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,951
Total Expenses
$10,304
Mortgage P&I
139%
$6,884
Property Taxes
10%
$511
Home Insurance
9%
$448
HOA
2%
$84
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular Simi Sensation (12-16 guests) | $7,209 | $395 | 4 | 3 | 1.9 mi |
Serene Simi Valley Retreat with Gorgeous Backyard | $5,512 | $302 | 3 | 2 | 1.98 mi |
Heated Pool Option | Group-Friendly 4BR Home | $5,986 | $328 | 4 | 2 | 1.99 mi |
Spacious Home in Simi valley, CA | $5,311 | $291 | 3 | 2 | 2.17 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