Unlock all features! Tap here to upgrade
1750 Crystal Springs Court, Santa Rosa, CA 95404
3 beds • 2 baths • 1943 sqft
$2,135,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.47% first-year return on $466k initial cash invested.
-17.47%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$11,424
Rent
-$6,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,424 income − $18,215 expenses = $6,791 out of pocket
Investment Breakdown
|
Purchase Price
$2135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$427k
Closing costs
1%
$21,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,424
Total Expenses
$18,215
Mortgage P&I
94%
$10,686
Property Taxes
11%
$1,298
Home Insurance
7%
$747
HOA
0%
$0
Property Management
15%
$1,714
CapEx
4%
$457
Vacancy
0%
$0
Maintenance
4%
$457
Other
25%
$2,856