Unlock all features! Tap here to upgrade
14038 San Pasqual Valley Rd, Escondido, CA 92027
3 beds • 2 baths • 1847 sqft
$3,400,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.96% first-year return on $732k initial cash invested.
-22.96%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$8,489
Rent
-$14,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$732k
Downpayment
20%
$680k
Closing costs
1%
$34,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,489
Total Expenses
$22,493
Mortgage P&I
200%
$17,007
Property Taxes
3%
$221
Home Insurance
14%
$1,190
HOA
0%
$0
Property Management
15%
$1,273
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,122