Unlock all features! Tap here to upgrade
32455 Agua Dulce Canyon Rd, Agua Dulce, CA 91390
3 beds • 2 baths • 1708 sqft
$1,239,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.72% first-year return on $278k initial cash invested.
-27.72%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,360
Rent
-$6,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $8,787 expenses = $6,427 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,391
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$8,787
Mortgage P&I
265%
$6,254
Property Taxes
40%
$955
Home Insurance
19%
$446
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590