Unlock all features! Tap here to upgrade
180 Grass Valley Rd #33, Lake Arrowhead, CA 92352
3 beds • 3 baths • 1924 sqft
$562,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.67% first-year return on $136k initial cash invested.
-21.67%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,735
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $5,193 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,735
Total Expenses
$5,193
Mortgage P&I
106%
$2,900
Property Taxes
20%
$542
Home Insurance
7%
$201
HOA
9%
$238
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684