Unlock all features! Tap here to upgrade
22762 Avenue San Luis, Woodland Hills, CA 91364
3 beds • 3 baths • 2000 sqft
$1,086,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.39% first-year return on $246k initial cash invested.
-27.39%
Cash On Cash
0.49%
Cap Rate
0.07
DSCR
$3,413
Rent
-$5,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $9,030 expenses = $5,617 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,413
Total Expenses
$9,030
Mortgage P&I
174%
$5,924
Property Taxes
32%
$1,082
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$853