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 -20.63% first-year return on $136k initial cash invested.
-20.63%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$2,966
Rent
-$2,340
Cashflow
Cash Flow
$2,966 income − $5,306 expenses = $2,340 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
$2,966
Total Expenses
$5,306
Mortgage P&I
98%
$2,900
Property Taxes
18%
$542
Home Insurance
7%
$201
HOA
8%
$238
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742