Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.12% first-year return on $139k initial cash invested.
-19.12%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,618
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$121k
Closing costs
1%
$6,027
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,618
Total Expenses
$5,826
Mortgage P&I
82%
$2,954
Property Taxes
7%
$238
Home Insurance
5%
$192
HOA
19%
$705
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New*2 BD*First Floor*Pool*Wi-Fi*Gym*Pack 'n Play | $6,392 | $296 | 2 | 2 | 2.26 mi |
Minimalist farm house near old town | $2,462 | $114 | 2 | 1 | 2.22 mi |
2-Bed Unit*Washer/Dryer*Pool*Gym | $6,867 | $318 | 2 | 1 | 2.24 mi |
Beautiful 3 BDR Camarillo Farmhouse with big yard | $6,068 | $281 | 3 | 2 | 1.61 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