Unlock all features! Tap here to upgrade
130 W Avenida San Antonio, San Clemente, CA 92672
3 beds • 3 baths • 2200 sqft
$2,531,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.66% first-year return on $550k initial cash invested.
-24.66%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$6,275
Rent
-$11,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,275 income − $17,568 expenses = $11,293 out of pocket
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$506k
Closing costs
1%
$25,313
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,275
Total Expenses
$17,568
Mortgage P&I
200%
$12,556
Property Taxes
17%
$1,092
Home Insurance
14%
$908
HOA
0%
$0
Property Management
15%
$941
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,569