Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.75% first-year return on $1068k initial cash invested.
-28.75%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$3,717
Rent
-$25,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1068k
Downpayment
20%
$1000k
Closing costs
1%
$50,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$29,304
Mortgage P&I
665%
$24,702
Property Taxes
29%
$1,067
Home Insurance
47%
$1,750
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929