REI Lense

REI Lense

Unlock all features! Tap here to upgrade

1564 Eucalyptus Rd, Nipomo, CA 93444

3 beds • 4 baths • 3616 sqft

$2,279,200

View on Zillow
Email

This property looks like a bad Airbnb investment with a projected -29.41% first-year return on $497k initial cash invested.

-29.41%

Cash On Cash

-0.47%

Cap Rate

-0.08

DSCR

$3,040

Rent

-$12,172

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,040 income − $15,212 expenses = $12,172 out of pocket

Income$3,040Out of Pocket$12,172Mortgage P&I$11,164367%Property Taxes$1,17139%Insurance$82227%HOA$59520%Management$45615%CapEx$1224%Maintenance$1224%Other$76025%

Investment Breakdown

|

Purchase Price

$2279k

Downpayment

20.0%

Interest Rate

6.2%

Mortgage Duration

30yr.

Cash To Invest

Total

$497k

Downpayment

20%

$456k

Closing costs

1%

$22,792

Rehab

0%

$0

Furnishing

1%

$18,000

Cashflow

Total Income

$3,040

Total Expenses

$15,212

Mortgage P&I

367%

$11,164

Property Taxes

39%

$1,171

Home Insurance

27%

$822

HOA

20%

$595

Property Management

15%

$456

CapEx

4%

$122

Vacancy

0%

$0

Maintenance

4%

$122

Other

25%

$760

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis