Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.04% first-year return on $849k initial cash invested.
-29.04%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$4,227
Rent
-$20,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$849k
Downpayment
20%
$791k
Closing costs
1%
$39,573
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$24,774
Mortgage P&I
459%
$19,384
Property Taxes
24%
$1,027
Home Insurance
33%
$1,399
HOA
22%
$935
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057