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 -20.52% first-year return on $244k initial cash invested.
-20.52%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,095
Rent
-$4,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $8,263 expenses = $4,168 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
$4,095
Total Expenses
$8,263
Mortgage P&I
132%
$5,386
Property Taxes
13%
$535
Home Insurance
9%
$376
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024