Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $657k initial cash invested.
-22.47%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$10,875
Rent
-$12,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3043k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$657k
Downpayment
20%
$609k
Closing costs
1%
$30,428
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,875
Total Expenses
$23,179
Mortgage P&I
139%
$15,086
Property Taxes
17%
$1,817
Home Insurance
7%
$716
HOA
3%
$340
Property Management
15%
$1,631
CapEx
4%
$435
Vacancy
0%
$0
Maintenance
4%
$435
Other
25%
$2,719