Unlock all features! Tap here to upgrade
1623 New Long Valley Rd, Clearlake Oaks, CA 95423
3 beds • 2 baths • 1333 sqft
$439,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.02% first-year return on $110k initial cash invested.
-12.02%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$3,089
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $4,193 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,089
Total Expenses
$4,193
Mortgage P&I
71%
$2,197
Property Taxes
12%
$359
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772