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 -27.65% first-year return on $349k initial cash invested.

-27.65%

Cash On Cash

-0.11%

Cap Rate

-0.02

DSCR

$3,302

Rent

-$8,032

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,302 income − $11,334 expenses = $8,032 out of pocket

Income$3,302Out of Pocket$8,032Mortgage P&I$7,750235%Property Taxes$1,44844%Insurance$55117%Management$49515%CapEx$1324%Maintenance$1324%Other$82625%

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

$3,302

Total Expenses

$11,334

Mortgage P&I

235%

$7,750

Property Taxes

44%

$1,448

Home Insurance

17%

$551

HOA

0%

$0

Property Management

15%

$495

CapEx

4%

$132

Vacancy

0%

$0

Maintenance

4%

$132

Other

25%

$826

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis