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 -4.81% first-year return on $106k initial cash invested.
-4.81%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$3,790
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,215 expenses = $425 out of pocket
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
$3,790
Total Expenses
$4,215
Mortgage P&I
55%
$2,073
Property Taxes
5%
$175
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948