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 -10.12% first-year return on $129k initial cash invested.
-10.12%
Cash On Cash
4.1%
Cap Rate
0.66
DSCR
$4,393
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,393 income − $5,483 expenses = $1,090 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
$4,393
Total Expenses
$5,483
Mortgage P&I
62%
$2,724
Property Taxes
11%
$464
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098