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 -13.22% first-year return on $110k initial cash invested.
-13.22%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,877
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $4,091 expenses = $1,214 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
$2,877
Total Expenses
$4,091
Mortgage P&I
76%
$2,197
Property Taxes
12%
$359
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719