8586 Sierra Madre Ave, Rancho Cucamonga, CA 91730
3 beds • 2 baths • 1076 sqft
$569,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.86% first-year return on $137k initial cash invested.
-12.86%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$4,162
Rent
-$1,473
Cashflow
Cash Flow
$4,162 income − $5,635 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$5,635
Mortgage P&I
70%
$2,904
Property Taxes
13%
$536
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040