Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.03% first-year return on $627k initial cash invested.
-28.03%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,006
Rent
-$14,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$580k
Closing costs
1%
$29,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$17,651
Mortgage P&I
473%
$14,215
Property Taxes
33%
$978
Home Insurance
34%
$1,015
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752