Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $198k initial cash invested.
-18.73%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$4,008
Rent
-$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$7,104
Mortgage P&I
105%
$4,201
Property Taxes
17%
$679
Home Insurance
8%
$301
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Modern Gem in the Heights | $4,362 | $239 | 2 | 1 | 0.4 mi |
Meticulous Private House @Camarillo Heights-82" TV | $3,650 | $200 | 2 | 1 | 0.37 mi |
Temp Housing For Insurance/Work/Travel/Remodel! | $6,187 | $339 | 4 | 3 | 0.57 mi |
Comfy Red Farmhouse gives you Rest and Relaxation | $3,887 | $213 | 2 | 1 | 0.74 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