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 -19.29% first-year return on $503k initial cash invested.
-19.29%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$9,410
Rent
-$8,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,410 income − $17,494 expenses = $8,084 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
$9,410
Total Expenses
$17,494
Mortgage P&I
123%
$11,548
Property Taxes
6%
$590
Home Insurance
9%
$840
HOA
0%
$0
Property Management
15%
$1,412
CapEx
4%
$376
Vacancy
0%
$0
Maintenance
4%
$376
Other
25%
$2,352