Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.32% first-year return on $767k initial cash invested.
-33.32%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$5,855
Rent
-$21,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$767k
Downpayment
20%
$713k
Closing costs
1%
$35,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,855
Total Expenses
$27,143
Mortgage P&I
303%
$17,722
Property Taxes
92%
$5,388
Home Insurance
21%
$1,223
HOA
0%
$0
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,464