Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.78% first-year return on $868k initial cash invested.
-36.78%
Cash On Cash
-1.99%
Cap Rate
-0.34
DSCR
$0
Rent
-$26,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4017k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$868k
Downpayment
20%
$803k
Closing costs
1%
$40,169
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$0
Total Expenses
$26,589
Mortgage P&I
199160000%
$19,916
Property Taxes
31910000%
$3,191
Home Insurance
34820000%
$3,482
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0