Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $269k initial cash invested.
-21.61%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$4,472
Rent
-$4,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,959
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$9,318
Mortgage P&I
131%
$5,850
Property Taxes
20%
$901
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Farmhouse, Hot Tub, Putting Green & More! | $8,234 | $423 | 3 | 3 | 0.9 mi |
Hidden Modern Gem in the Heights | $4,653 | $239 | 2 | 1 | 0.22 mi |
>30 Day: Quiet Cottage by Hospitals and Beaches:>] | $5,275 | $271 | 4 | 2 | 1.35 mi |
Meticulous Private House @Camarillo Heights-82" TV | $3,893 | $200 | 2 | 1 | 0.19 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