Unlock all features! Tap here to upgrade
13831 Christopher Robin Way, Grass Valley, CA 95945
3 beds • 3 baths • 2371 sqft
$530,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -9.82% first-year return on $129k initial cash invested.
-9.82%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$4,453
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,453 income − $5,511 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,453
Total Expenses
$5,511
Mortgage P&I
61%
$2,724
Property Taxes
10%
$464
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,113