Unlock all features! Tap here to upgrade
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 -32.58% first-year return on $418k initial cash invested.
-32.58%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$8,163
Rent
-$11,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,163 income − $19,516 expenses = $11,353 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
$8,163
Total Expenses
$19,516
Mortgage P&I
131%
$10,690
Property Taxes
44%
$3,586
Home Insurance
16%
$1,321
HOA
0%
$0
Property Management
15%
$1,224
CapEx
4%
$327
Vacancy
0%
$0
Maintenance
4%
$327
Other
25%
$2,041