Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $268k initial cash invested.
-19.96%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$4,994
Rent
-$4,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,994
Total Expenses
$9,448
Mortgage P&I
116%
$5,808
Property Taxes
17%
$834
Home Insurance
8%
$409
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Simi Valley Stay | Designer Home + Gym | $4,232 | $296 | 4 | 3 | 1.6 mi |
Presidential Simi Valley Home | $3,617 | $253 | 4 | 3 | 2.01 mi |
Paradise Retreat | Private 3 Bedroom w/ Pool & Spa | $6,433 | $450 | 3 | 2.5 | 1.3 mi |
Mora Meadows Ranch | $7,934 | $555 | 5 | 3 | 1.36 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