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 -19.87% first-year return on $265k initial cash invested.
-19.87%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$5,814
Rent
-$4,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,814 income − $10,207 expenses = $4,393 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
$5,814
Total Expenses
$10,207
Mortgage P&I
99%
$5,771
Property Taxes
21%
$1,214
Home Insurance
7%
$430
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454