Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $647k initial cash invested.
-25.51%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,398
Rent
-$13,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$18,150
Mortgage P&I
336%
$14,773
Property Taxes
5%
$217
Home Insurance
24%
$1,048
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100