Unlock all features! Tap here to upgrade
30325 N Brandywine Canyon Rd, Canyon Country, CA 91351
3 beds • 2 baths • 1792 sqft
$948,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.17% first-year return on $217k initial cash invested.
-24.17%
Cash On Cash
1.16%
Cap Rate
0.18
DSCR
$3,937
Rent
-$4,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $8,309 expenses = $4,372 out of pocket
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,481
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,937
Total Expenses
$8,309
Mortgage P&I
130%
$5,128
Property Taxes
24%
$953
Home Insurance
9%
$339
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984