Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $585k initial cash invested.
-27.59%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$5,862
Rent
-$13,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2701k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$27,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,862
Total Expenses
$19,320
Mortgage P&I
232%
$13,628
Property Taxes
23%
$1,340
Home Insurance
17%
$998
HOA
9%
$541
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,466