Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.17% first-year return on $701k initial cash invested.
-19.17%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$15,037
Rent
-$11,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$701k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$15,037
Total Expenses
$26,230
Mortgage P&I
107%
$16,056
Property Taxes
12%
$1,819
Home Insurance
8%
$1,138
HOA
0%
$0
Property Management
15%
$2,256
CapEx
4%
$601
Vacancy
0%
$0
Maintenance
4%
$601
Other
25%
$3,759