Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $183k initial cash invested.
-16.99%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$5,529
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,529
Total Expenses
$8,118
Mortgage P&I
72%
$3,971
Property Taxes
15%
$843
Home Insurance
5%
$271
HOA
7%
$380
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool Oasis Home w Beautiful Backyard in Valencia | $8,944 | $377 | 3 | 2.5 | 1.14 mi |
Central and Secluded Santa Clarita Family Home | $6,809 | $287 | 3 | 2 | 1.41 mi |
Luxury Modern Home w/ Jacuzzi | GOODE HOMES | $6,429 | $271 | 3 | 2.5 | 1.49 mi |
Modern Natural Home, Quiet & Central | $8,375 | $353 | 3 | 2.5 | 1.89 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