Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.91% first-year return on $606k initial cash invested.
-23.91%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$6,677
Rent
-$12,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$27,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,677
Total Expenses
$18,747
Mortgage P&I
207%
$13,806
Property Taxes
11%
$756
Home Insurance
15%
$980
HOA
0%
$0
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,669