Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.09% first-year return on $642k initial cash invested.
-27.09%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$5,492
Rent
-$14,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$594k
Closing costs
1%
$29,692
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,492
Total Expenses
$19,972
Mortgage P&I
266%
$14,616
Property Taxes
30%
$1,673
Home Insurance
19%
$1,046
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,373