Unlock all features! Tap here to upgrade
378 Desert Falls Drive East Dr, Palm Desert, CA 92211
3 beds • 3 baths • 1814 sqft
$579,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -29.04% first-year return on $140k initial cash invested.
-29.04%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$2,416
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $5,794 expenses = $3,378 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$5,794
Mortgage P&I
124%
$2,986
Property Taxes
23%
$564
Home Insurance
8%
$203
HOA
36%
$881
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604