Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $229k initial cash invested.
-13.25%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$5,769
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$195k
Closing costs
1%
$9,749
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,769
Total Expenses
$8,295
Mortgage P&I
83%
$4,764
Property Taxes
6%
$351
Home Insurance
7%
$411
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular Simi Sensation (12-16 guests) | $6,883 | $397 | 4 | 3 | 2.28 mi |
Presidential Simi Valley Home | $4,386 | $253 | 4 | 3 | 0.63 mi |
3BR Oasis | Hot Tub, Arcade, Fire Pit, & Ping Pong | $4,317 | $249 | 3 | 3 | 0.9 mi |
Mora Meadows Ranch | $9,622 | $555 | 5 | 3 | 1.48 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