Unlock all features! Tap here to upgrade
5151 Milton Ranch Rd, Shingle Springs, CA 95682
3 beds • 3 baths • 2972 sqft
$1,432,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -26.43% first-year return on $319k initial cash invested.
-26.43%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,498
Rent
-$7,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $9,520 expenses = $7,022 out of pocket
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,323
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$9,520
Mortgage P&I
283%
$7,076
Property Taxes
24%
$592
Home Insurance
21%
$522
HOA
5%
$131
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624