Unlock all features! Tap here to upgrade
30458 Cool Valley Highlands Rd, Valley Center, CA 92082
3 beds • 3 baths • 2997 sqft
$1,230,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.37% first-year return on $276k initial cash invested.
-20.37%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,904
Rent
-$4,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,904 income − $9,596 expenses = $4,692 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,306
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,904
Total Expenses
$9,596
Mortgage P&I
124%
$6,090
Property Taxes
14%
$708
Home Insurance
9%
$444
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226