Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.93% first-year return on $178k initial cash invested.
-15.93%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$4,796
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$762k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,615
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,796
Total Expenses
$7,158
Mortgage P&I
77%
$3,714
Property Taxes
18%
$872
Home Insurance
6%
$270
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,199
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Residential Retreat near Magic Mtn | $3,282 | $166 | 3 | 3 | 0.96 mi |
Magical Home in Santa Clarita/Newhall | $7,295 | $369 | 3 | 3 | 2.08 mi |
164 Cheerful Valencia Home w/ Pool | $8,838 | $447 | 3 | 2.5 | 1.23 mi |
Bridgeport Community Townhome | Private | Pool | $4,508 | $228 | 3 | 2.5 | 1.79 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