Unlock all features! Tap here to upgrade
27139 Vista Encantada Dr, Santa Clarita, CA 91354
3 beds • 2 baths • 1529 sqft
$899,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.69% first-year return on $207k initial cash invested.
-17.69%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,955
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,955 income − $7,004 expenses = $3,049 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,955
Total Expenses
$7,004
Mortgage P&I
112%
$4,436
Property Taxes
9%
$355
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989