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 -28.09% first-year return on $753k initial cash invested.
-28.09%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$3,272
Rent
-$17,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $20,898 expenses = $17,626 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
$3,272
Total Expenses
$20,898
Mortgage P&I
541%
$17,707
Property Taxes
6%
$195
Home Insurance
37%
$1,225
HOA
6%
$200
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818