Unlock all features! Tap here to upgrade
2315 Henderson Canyon Rd, Borrego Springs, CA 92004
3 beds • 2 baths • 1682 sqft
$475,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.58% first-year return on $118k initial cash invested.
-10.58%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$2,992
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $4,030 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$4,030
Mortgage P&I
77%
$2,300
Property Taxes
4%
$127
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748