Unlock all features! Tap here to upgrade
14500 Pine Grove Volcano Rd, Pine Grove, CA 95665
3 beds • 2 baths • 2098 sqft
$419,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.59% first-year return on $106k initial cash invested.
-2.59%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$4,167
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$4,396
Mortgage P&I
50%
$2,073
Property Taxes
4%
$175
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042