Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.8% first-year return on $1003k initial cash invested.
-26.8%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$7,975
Rent
-$22,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1003k
Downpayment
20%
$938k
Closing costs
1%
$46,921
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,975
Total Expenses
$30,379
Mortgage P&I
291%
$23,183
Property Taxes
20%
$1,612
Home Insurance
22%
$1,748
HOA
0%
$8
Property Management
15%
$1,196
CapEx
4%
$319
Vacancy
0%
$0
Maintenance
4%
$319
Other
25%
$1,994