REI Lense

REI Lense

Unlock all features! Tap here to upgrade

3575 Springhill Rd, Lafayette, CA 94549

3 beds • 2 baths • 1629 sqft

$1,574,300

View on Zillow
Email

This property looks like a bad Airbnb investment with a projected -27.28% first-year return on $349k initial cash invested.

-27.28%

Cash On Cash

-0.03%

Cap Rate

0

DSCR

$3,506

Rent

-$7,925

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,506 income − $11,431 expenses = $7,925 out of pocket

Income$3,506Out of Pocket$7,925Mortgage P&I$7,750221%Property Taxes$1,44841%Insurance$55116%Management$52615%CapEx$1404%Maintenance$1404%Other$87625%

Investment Breakdown

|

Purchase Price

$1574k

Downpayment

20.0%

Interest Rate

6.2%

Mortgage Duration

30yr.

Cash To Invest

Total

$349k

Downpayment

20%

$315k

Closing costs

1%

$15,743

Rehab

0%

$0

Furnishing

1%

$18,000

Cashflow

Total Income

$3,506

Total Expenses

$11,431

Mortgage P&I

221%

$7,750

Property Taxes

41%

$1,448

Home Insurance

16%

$551

HOA

0%

$0

Property Management

15%

$526

CapEx

4%

$140

Vacancy

0%

$0

Maintenance

4%

$140

Other

25%

$876

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis