Unlock all features! Tap here to upgrade
259 Quadro Vecchio Dr, Pacific Palisades, CA 90272
3 beds • 3 baths • 1970 sqft
$3,500,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -27.18% first-year return on $753k initial cash invested.
-27.18%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$4,366
Rent
-$17,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $21,424 expenses = $17,058 out of pocket
Investment Breakdown
|
Purchase Price
$3500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$35,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$21,424
Mortgage P&I
406%
$17,707
Property Taxes
4%
$195
Home Insurance
28%
$1,225
HOA
5%
$200
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092