Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $220k initial cash invested.
-14.23%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$5,257
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$192k
Closing costs
1%
$9,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,257
Total Expenses
$7,862
Mortgage P&I
91%
$4,803
Property Taxes
4%
$200
Home Insurance
6%
$336
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wildwood: Bed, Bike & Hike | $4,325 | $237 | 3 | 2 | 0.45 mi |
2 Bedroom 1 Bath TurnKey SoCal Home | $2,062 | $113 | 3 | 2 | 2.01 mi |
Eclectic Thousand Oaks Home- Pet Friendly | $5,475 | $300 | 3 | 2 | 2.04 mi |
Lotus Moon Spa House -Hot Tub, Sauna & Sound Baths In Thousand Oaks, CA! | $6,935 | $380 | 3 | 2 | 0.92 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