Unlock all features! Tap here to upgrade
4329 Sonoma Mountain Road, Santa Rosa, CA 95404
3 beds • 3 baths • 2080 sqft
$1,406,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.9% first-year return on $313k initial cash invested.
-15.9%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$8,956
Rent
-$4,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,956 income − $13,110 expenses = $4,154 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,956
Total Expenses
$13,110
Mortgage P&I
78%
$6,972
Property Taxes
15%
$1,332
Home Insurance
6%
$508
HOA
0%
$0
Property Management
15%
$1,343
CapEx
4%
$358
Vacancy
0%
$0
Maintenance
4%
$358
Other
25%
$2,239