Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.75% first-year return on $809k initial cash invested.
-28.75%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$5,892
Rent
-$19,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$809k
Downpayment
20%
$753k
Closing costs
1%
$37,644
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$25,266
Mortgage P&I
316%
$18,599
Property Taxes
42%
$2,490
Home Insurance
23%
$1,348
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473