39661 San Francisquito Canyon Rd, Santa Clarita, CA 91390
3 beds • 2 baths • 1728 sqft
$697,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.42% first-year return on $164k initial cash invested.
-25.42%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$1,955
Rent
-$3,484
Cashflow
Cash Flow
$1,955 income − $5,439 expenses = $3,484 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,955
Total Expenses
$5,439
Mortgage P&I
183%
$3,569
Property Taxes
35%
$687
Home Insurance
13%
$245
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489