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 -8.46% first-year return on $102k initial cash invested.
-8.46%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$3,424
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,146 expenses = $722 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
$3,424
Total Expenses
$4,146
Mortgage P&I
58%
$1,999
Property Taxes
10%
$349
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856