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 -19.89% first-year return on $503k initial cash invested.
-19.89%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$8,927
Rent
-$8,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$8,927
Total Expenses
$17,263
Mortgage P&I
129%
$11,548
Property Taxes
7%
$590
Home Insurance
9%
$840
HOA
0%
$0
Property Management
15%
$1,339
CapEx
4%
$357
Vacancy
0%
$0
Maintenance
4%
$357
Other
25%
$2,232