Unlock all features! Tap here to upgrade
3542 N Avenida Montuoso, Thousand Oaks, CA 91362
4 beds • 3 baths • 2674 sqft
$1,546,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.92% first-year return on $349k initial cash invested.
-15.92%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$9,096
Rent
-$4,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$349k
Downpayment
20%
$309k
Closing costs
1%
$15,461
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$9,096
Total Expenses
$13,723
Mortgage P&I
86%
$7,800
Property Taxes
12%
$1,119
Home Insurance
5%
$438
HOA
0%
$0
Property Management
15%
$1,364
CapEx
4%
$364
Vacancy
0%
$0
Maintenance
4%
$364
Other
25%
$2,274
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comfort: Sleek 4BR, 3BA Getaway | $7,588 | $378 | 4 | 3 | 1.6 mi |
Serene Ranch Home w/ Pool + PrivateBackyard Office | $7,488 | $373 | 4 | 3 | 1.78 mi |
Mountain View Entire House 4 Rooms 3 Baths | $8,572 | $427 | 4 | 3 | 2.04 mi |
Private Oasis 8 Beds *Views*/Pool/Spa/Firepit/Golf | $11,965 | $596 | 4 | 2 | 0.88 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