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 -13.05% first-year return on $207k initial cash invested.
-13.05%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$5,496
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$5,496
Total Expenses
$7,744
Mortgage P&I
81%
$4,436
Property Taxes
6%
$355
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374