Unlock all features! Tap here to upgrade
913 Chattanooga Ave, Pacific Palisades, CA 90272
3 beds • 2 baths • 1820 sqft
$2,309,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.68% first-year return on $503k initial cash invested.
-24.68%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$5,067
Rent
-$10,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $15,411 expenses = $10,344 out of pocket
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$462k
Closing costs
1%
$23,095
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,067
Total Expenses
$15,411
Mortgage P&I
228%
$11,548
Property Taxes
12%
$590
Home Insurance
17%
$840
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267