6640 Sonoma Mountain Road, Santa Rosa, CA 95404
3 beds • 4 baths • 3779 sqft
$1,905,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -31.96% first-year return on $418k initial cash invested.
-31.96%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$8,576
Rent
-$11,137
Cashflow
Cash Flow
$8,576 income − $19,713 expenses = $11,137 out of pocket
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,057
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,576
Total Expenses
$19,713
Mortgage P&I
125%
$10,690
Property Taxes
42%
$3,586
Home Insurance
15%
$1,321
HOA
0%
$0
Property Management
15%
$1,286
CapEx
4%
$343
Vacancy
0%
$0
Maintenance
4%
$343
Other
25%
$2,144