Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.69% first-year return on $293k initial cash invested.
-22.69%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,764
Rent
-$5,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$256k
Closing costs
1%
$12,810
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,764
Total Expenses
$10,305
Mortgage P&I
131%
$6,248
Property Taxes
22%
$1,030
Home Insurance
10%
$455
HOA
6%
$284
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heart of Valencia California | $7,818 | $357 | 4 | 3 | 0.56 mi |
Bridgeport Community Townhome | Private | Pool | $4,993 | $228 | 3 | 2.5 | 0.28 mi |
Modern Natural Home, Quiet & Central | $7,424 | $339 | 3 | 2.5 | 0.76 mi |
Luxury Modern Penthouse 5 min from Magic Mountain | $4,862 | $222 | 3 | 2 | 0.6 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