Unlock all features! Tap here to upgrade
365 W Sierra Madre Blvd, Sierra Madre, CA 91024
3 beds • 2 baths • 1352 sqft
$1,075,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.6% first-year return on $244k initial cash invested.
-20.6%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,062
Rent
-$4,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $8,246 expenses = $4,184 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$8,246
Mortgage P&I
133%
$5,386
Property Taxes
13%
$535
Home Insurance
9%
$376
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,016