Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.78% first-year return on $249k initial cash invested.
-12.78%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$7,363
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,363
Total Expenses
$10,013
Mortgage P&I
75%
$5,542
Property Taxes
6%
$412
Home Insurance
5%
$385
HOA
2%
$139
Property Management
15%
$1,104
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,841
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & comfortable home w/ huge yard! | $6,811 | $311 | 3 | 3 | 2.25 mi |
Eclectic Thousand Oaks Home- Pet Friendly | $6,570 | $300 | 3 | 2 | 1.38 mi |
Stylish Single-Story 3BD/3BA Home with a Hot Tub | $8,147 | $372 | 3 | 2.5 | 2.09 mi |
Backyard Games | Wet Bar | Gym | EV Charger | 3BD | $10,227 | $467 | 3 | 2.5 | 1.05 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