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 -26.01% first-year return on $503k initial cash invested.
-26.01%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,994
Rent
-$10,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $14,895 expenses = $10,901 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
$3,994
Total Expenses
$14,895
Mortgage P&I
289%
$11,548
Property Taxes
15%
$590
Home Insurance
21%
$840
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998