Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.09% first-year return on $626k initial cash invested.
-29.09%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$4,035
Rent
-$15,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2896k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$579k
Closing costs
1%
$28,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$19,211
Mortgage P&I
353%
$14,247
Property Taxes
49%
$1,980
Home Insurance
26%
$1,048
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009