Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $221k initial cash invested.
-16.43%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$5,481
Rent
-$3,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,481
Total Expenses
$8,510
Mortgage P&I
86%
$4,737
Property Taxes
15%
$814
Home Insurance
6%
$329
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Thousand Oaks Cozy Home | $5,278 | $259 | 5 | 2 | 0.05 mi |
Ranch Haus | $4,259 | $209 | 3 | 2 | 0.3 mi |
Luxury 4BDs w/ Pool at Thousands Oaks | $8,824 | $433 | 4 | 2 | 0.11 mi |
Clean, Sanitized Home Away from Home, Large Yard | $7,683 | $377 | 4 | 2.5 | 0.43 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