Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $259k initial cash invested.
-21.16%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$6,510
Rent
-$4,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$224k
Closing costs
1%
$11,201
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,510
Total Expenses
$11,081
Mortgage P&I
87%
$5,651
Property Taxes
25%
$1,658
Home Insurance
6%
$385
HOA
4%
$263
Property Management
15%
$976
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,628
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-bedroom house in charming Santa Clarita with Pool | $10,623 | $635 | 4 | 3 | 2.2 mi |
Spacious Luxury Home Pool/Spa/Views | $8,281 | $495 | 4 | 3 | 2.29 mi |
Private Oasis with Heated Pool & Hot Tub | $6,307 | $377 | 4 | 3 | 1.99 mi |
An Unique Luxury Hilltop 4 BED RMs Elite Retreat ! | $4,801 | $287 | 4 | 3 | 1.91 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