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 -11.22% first-year return on $121k initial cash invested.
-11.22%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$3,494
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $4,623 expenses = $1,129 out of pocket
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
$3,494
Total Expenses
$4,623
Mortgage P&I
68%
$2,369
Property Taxes
11%
$401
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874