Unlock all features! Tap here to upgrade
360 McGaffigan Mill Rd, Boulder Creek, CA 95006
3 beds • 4 baths • 2490 sqft
$1,177,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.33% first-year return on $265k initial cash invested.
-20.33%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$5,616
Rent
-$4,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $10,111 expenses = $4,495 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$10,111
Mortgage P&I
103%
$5,771
Property Taxes
22%
$1,214
Home Insurance
8%
$430
HOA
0%
$0
Property Management
15%
$842
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,404