Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $114k initial cash invested.
-18.96%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$3,373
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,373
Total Expenses
$5,167
Mortgage P&I
70%
$2,345
Property Taxes
7%
$238
Home Insurance
5%
$182
HOA
23%
$783
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2-Bed Unit*Washer/Dryer*Pool*Gym | $6,515 | $306 | 2 | 1 | 2.3 mi |
Minimalist farm house near old town | $2,385 | $112 | 2 | 1 | 2.3 mi |
Beautiful 3 BDR Camarillo Farmhouse with big yard | $6,026 | $283 | 3 | 2 | 1.62 mi |
Scandinavian Studio | $1,874 | $88 | 1 | 1 | 1.35 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