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 -27.84% first-year return on $246k initial cash invested.
-27.84%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$3,233
Rent
-$5,709
Cashflow
Cash Flow
$3,233 income − $8,942 expenses = $5,709 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
$3,233
Total Expenses
$8,942
Mortgage P&I
183%
$5,924
Property Taxes
33%
$1,082
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808