Unlock all features! Tap here to upgrade
6726 Pleasants Valley Road, Vacaville, CA 95688
3 beds • 4 baths • 3516 sqft
$1,527,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.05% first-year return on $339k initial cash invested.
-25.05%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,381
Rent
-$7,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$306k
Closing costs
1%
$15,276
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$10,453
Mortgage P&I
223%
$7,547
Property Taxes
21%
$724
Home Insurance
17%
$560
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845