Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.3% first-year return on $220k initial cash invested.
-27.3%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,274
Rent
-$5,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$199k
Closing costs
1%
$9,927
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,274
Total Expenses
$7,289
Mortgage P&I
220%
$5,006
Property Taxes
37%
$842
Home Insurance
15%
$350
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Steps from Restaurants, Bars, Shops & More! | $4,002 | $258 | 2 | 2 | 0.36 mi |
136 Stunning Lux Santa Clarita Home-ALE Approved | $6,670 | $430 | 3 | 2 | 0.73 mi |
The Magic Castle (Unit2) Six Flags, Universal, LAX | $4,204 | $271 | 2 | 1 | 0.02 mi |
Blue Bird Cottage (Ancient Oaks/Tranquil/ Private) | $3,583 | $231 | 1 | 1 | 0.23 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