Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $612k initial cash invested.
-25.25%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$9,571
Rent
-$12,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2827k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$612k
Downpayment
20%
$565k
Closing costs
1%
$28,274
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,571
Total Expenses
$22,442
Mortgage P&I
152%
$14,558
Property Taxes
23%
$2,239
Home Insurance
11%
$1,050
HOA
0%
$0
Property Management
15%
$1,436
CapEx
4%
$383
Vacancy
0%
$0
Maintenance
4%
$383
Other
25%
$2,393