Unlock all features! Tap here to upgrade
3076 Strawberry Hill Rd, Pebble Beach, CA 93953
3 beds • 3 baths • 2654 sqft
$1,899,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -26.72% first-year return on $417k initial cash invested.
-26.72%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$7,077
Rent
-$9,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,077 income − $16,357 expenses = $9,280 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,077
Total Expenses
$16,357
Mortgage P&I
149%
$10,554
Property Taxes
25%
$1,741
Home Insurance
9%
$665
HOA
0%
$0
Property Management
15%
$1,062
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,769