Unlock all features! Tap here to upgrade
19551 Middle Camp Sugarpine Rd, Twain Harte, CA 95383
3 beds • 3 baths • 1821 sqft
$402,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.55% first-year return on $102k initial cash invested.
-17.55%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$1,929
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $3,427 expenses = $1,498 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$3,427
Mortgage P&I
104%
$1,999
Property Taxes
18%
$349
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482