Unlock all features! Tap here to upgrade
2358 Rim Of The World Dr, Running Springs, CA 92382
3 beds • 3 baths • 1677 sqft
$489,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.62% first-year return on $121k initial cash invested.
-11.62%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$3,417
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,860
Closing costs
1%
$4,893
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$4,586
Mortgage P&I
69%
$2,369
Property Taxes
12%
$401
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854